|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7372
(Primary Standard Industrial
Classification Code Number)
|
| |
20-0375811
(I.R.S. Employer
Identification Number)
|
|
|
Ryan J. Dzierniejko
David J. Goldschmidt Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001 (212) 735-3000 |
| |
Courtenay O’Connor
Jessica Krasner Squarespace, Inc. 225 Varick Street, 12th Floor New York, New York 10014 (646) 580-3456 |
| |
Marc D. Jaffe
Gregory P. Rodgers Benjamin J. Cohen Latham & Watkins LLP 885 Third Avenue New York, NY 10022 (212) 906-1200 |
|
| Large accelerated filer | | | ☐ | | | | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | | | | Smaller reporting company | | | ☐ | |
| | | | | | | | | | Emerging growth company | | | ☒ | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 43 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 53 | | | |
| | | | 63 | | | |
| | | | 86 | | | |
| | | | 101 | | | |
| | | | 106 | | | |
| | | | 121 | | | |
| | | | 123 | | | |
| | | | 127 | | | |
| | | | 135 | | | |
| | | | 137 | | | |
| | | | 138 | | | |
| | | | 142 | | | |
| | | | 145 | | | |
| | | | 145 | | | |
| | | | 145 | | | |
| | | | F-1 | | |
($ in thousands, except share and per share data)
|
| |
Year Ended
December 31, |
| |
Three
Months Ended March 31, |
| |
Pro Forma
Year Ended December 31, |
| |
Pro Forma
Three Months Ended March 31, |
| ||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||||||||
Consolidated Statements of Operations Information:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 484,751 | | | | | $ | 621,149 | | | | | $ | 136,874 | | | | | $ | 179,646 | | | | | $ | 644,177 | | | | | $ | 188,747 | | |
Cost of revenue(1)
|
| | | | 81,910 | | | | | | 98,337 | | | | | | 23,771 | | | | | | 27,408 | | | | | | 113,662 | | | | | | 33,338 | | |
Gross profit
|
| | | | 402,841 | | | | | | 522,812 | | | | | | 113,103 | | | | | | 152,238 | | | | | | 530,515 | | | | | | 155,409 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and product development(1)
|
| | | | 107,645 | | | | | | 167,906 | | | | | | 36,086 | | | | | | 42,011 | | | | | | 172,250 | | | | | | 43,830 | | |
Marketing and sales(1)
|
| | | | 184,278 | | | | | | 260,039 | | | | | | 75,580 | | | | | | 97,972 | | | | | | 275,819 | | | | | | 102,387 | | |
General and administrative(1)
|
| | | | 49,578 | | | | | | 54,647 | | | | | | 13,786 | | | | | | 19,516 | | | | | | 328,803 | | | | | | 23,877 | | |
Total operating expenses
|
| | | | 341,501 | | | | | | 482,592 | | | | | | 125,452 | | | | | | 159,499 | | | | | | 776,872 | | | | | | 170,094 | | |
Operating income /(loss)
|
| | | | 61,340 | | | | | | 40,220 | | | | | | (12,349) | | | | | | (7,261) | | | | | | (246,357) | | | | | | (14,685) | | |
Interest expense
|
| | | | (1,080) | | | | | | (10,043) | | | | | | (3,130) | | | | | | (3,260) | | | | | | (10,043) | | | | | | (3,260) | | |
Other income/(loss), net
|
| | | | 3,815 | | | | | | (7,678) | | | | | | 1,205 | | | | | | 3,593 | | | | | | (7,667) | | | | | | 3,592 | | |
Income before (provision for)/benefit from income taxes
|
| | | | 64,075 | | | | | | 22,499 | | | | | | (14,274) | | | | | | (6,928) | | | | | | (264,067) | | | | | | (14,353) | | |
(Provision for)/benefit from income
taxes |
| | | | (5,923) | | | | | | 8,089 | | | | | | 4,142 | | | | | | 5,782 | | | | | | 19,764 | | | | | | 7,616 | | |
Net income/(loss)
|
| | | $ | 58,152 | | | | | $ | 30,588 | | | | | $ | (10,132) | | | | | $ | (1,146) | | | | | $ | (244,303) | | | | | $ | (6,737) | | |
Net income/(loss) attributable to Class A,
Class B and Class C common stockholders |
| | | $ | (258,798) | | | | | $ | (252,710) | | | | | $ | (11,313) | | | | | $ | (2,115) | | | | | $ | (527,601) | | | | | $ | (7,706) | | |
Net loss per share attributable to Class A,
Class B and Class C common stockholders, basic and diluted(2) |
| | | $ | (14.91) | | | | | $ | (14.10) | | | | | $ | (0.65) | | | | | $ | (0.11) | | | | | | | | | | | | | | |
($ in thousands, except share and per share data)
|
| |
Year Ended
December 31, |
| |
Three
Months Ended March 31, |
| |
Pro Forma
Year Ended December 31, |
| |
Pro Forma
Three Months Ended March 31, |
| ||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||||||||
Weighted-average shares used in computing net income/(loss) per share attributable to Class A, Class B and Class C common stockholders, basic and diluted(2)
|
| | | | 17,354,458 | | | | | | 17,917,236 | | | | | | 17,417,384 | | | | | | 19,012,323 | | | | | | | | | | | | | | |
Pro forma net income/(loss) per share attributable to Class A, Class B and Class C common stockholders, basic and diluted (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (4.07) | | | | | $ | (0.06) | | |
Pro forma weighted-average shares used in computing net income/(loss) per share attributable to Class A, Class B and Class C common stockholders, basic and diluted (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 129,720,912 | | | | | | 130,815,999 | | |
Consolidated Statements of Cash Flows Information:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating
activities |
| | | $ | 102,333 | | | | | $ | 150,030 | | | | | $ | 52,469 | | | | | $ | 50,131 | | | | | | | | | | | | | | |
Net cash (used in) provided by investing activities
|
| | | | (75,323) | | | | | | 34,262 | | | | | | 12,026 | | | | | | (195,652) | | | | | | | | | | | | | | |
Net cash used in financing activities
|
| | | | (45,827) | | | | | | (170,709) | | | | | | (7,345) | | | | | | 288,304 | | | | | | | | | | | | | | |
| | |
As of March 31, 2021
|
| |||||||||
($ in thousands)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Consolidated Balance Sheet Information: | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 183,339 | | | | | $ | 183,339 | | |
Restricted cash
|
| | | | 17,011 | | | | | | 17,011 | | |
Investment in marketable securities
|
| | | | 31,500 | | | | | | 31,500 | | |
Total assets
|
| | | | 872,464 | | | | | | 872,464 | | |
Total liabilities
|
| | | | 918,001 | | | | | | 945,871 | | |
Redeemable convertible preferred stock
|
| | | | 132,359 | | | | | | — | | |
Total stockholders’ equity/(deficit)
|
| | | | (177,896) | | | | | | (73,407) | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Cost of revenue
|
| | | $ | 532 | | | | | $ | 780 | | | | | $ | 161 | | | | | $ | 275 | | |
Research and product development
|
| | | | 12,087 | | | | | | 21,619 | | | | | | 4,677 | | | | | | 6,793 | | |
Marketing and sales
|
| | | | 1,737 | | | | | | 3,144 | | | | | | 641 | | | | | | 1,172 | | |
General and administrative
|
| | | | 3,619 | | | | | | 5,711 | | | | | | 2,423 | | | | | | 1,612 | | |
Total stock-based compensation
|
| | | $ | 17,975 | | | | | $ | 31,254 | | | | | $ | 7,902 | | | | | $ | 9,852 | | |
| | |
Year Ended
December 31, |
| |
Three Months
Ended March 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Unique subscriptions (in thousands)(1)
|
| | | | 2,984 | | | | | | 3,656 | | | | | | 3,178 | | | | | | 3,794 | | |
Total bookings (in thousands)(2)
|
| | | $ | 514,428 | | | | | $ | 664,739 | | | | | $ | 155,868 | | | | | $ | 198,947 | | |
Annual run rate revenue (ARRR) (in thousands)(3)
|
| | | $ | 549,156 | | | | | $ | 709,062 | | | | | $ | 556,266 | | | | | $ | 754,206 | | |
Average revenue per unique subscription (ARPUS)(4)
|
| | | $ | 181 | | | | | $ | 186 | | | | | $ | 183 | | | | | $ | 190 | | |
Adjusted EBITDA (in thousands)(5)
|
| | | $ | 97,624 | | | | | $ | 116,666 | | | | | $ | 1,190 | | | | | $ | 11,097 | | |
Unlevered free cash flow (in thousands)(6)
|
| | | $ | 94,571 | | | | | $ | 152,439 | | | | | $ | 53,364 | | | | | $ | 51,782 | | |
| | |
As of March 31, 2021
|
| |||||||||
($ in thousands, except share numbers)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 183,339 | | | | | $ | 183,339 | | |
Investment in marketable securities
|
| | | $ | 31,500 | | | | | $ | 31,500 | | |
Debt: | | | | | | | | | | | | | |
Debt, current portion
|
| | | $ | 13,586 | | | | | $ | 13,586 | | |
Debt, non-current portion
|
| | | | 522,576 | | | | | | 522,576 | | |
Total debt
|
| | | | 536,162 | | | | | | 536,162 | | |
Series A-1 redeemable convertible preferred stock, par value $0.0001 per share; 54,431,446 shares authorized, actual; no shares authorized, pro forma; 54,431,446 shares issued and outstanding, actual; and no shares issued and outstanding, pro forma
|
| | | | 5 | | | | | | — | | |
Series A-2 redeemable convertible preferred stock, par value $0.0001 per share; 39,134,868 shares authorized, actual; no shares authorized, pro forma; 39,134,868 shares issued and outstanding, actual; and no shares issued and outstanding, pro forma
|
| | | | 63,462 | | | | | | — | | |
Series B redeemable convertible preferred stock, par value $0.0001 per share; 10,880,018 shares authorized, actual; no shares authorized, pro forma; 10,880,018 shares issued and outstanding, actual; and no shares issued and outstanding, pro forma
|
| | | | 68,892 | | | | | | — | | |
Stockholders’ equity/(deficit): | | | | | | | | | | | | | |
Preferred stock, par value $0.0001 per share; no shares authorized, actual; 100,000,000 shares authorized, pro forma; no shares issued and outstanding, actual; and no shares issued and outstanding, pro forma
|
| | | | — | | | | | | — | | |
Class A common stock, par value $0.0001 per share; 157,839,411 shares
authorized, actual; 1,000,000,000 shares authorized, pro forma; 9,159,601 shares issued and outstanding, actual; and 71,224,389 shares issued and outstanding, pro forma |
| | | | 1 | | | | | | 7 | | |
Class B common stock, par value $0.0001 per share; 69,987,398 shares authorized,
actual; 100,000,000 shares authorized, pro forma; 15,269,008 shares issued and outstanding, actual; and 64,852,905 shares issued and outstanding, pro forma |
| | | | 2 | | | | | | 7 | | |
Class C common stock, par value $0.0001 per share; 7,673,154 shares authorized, actual; 1,000,000,000 shares authorized, pro forma; 7,202,353 shares issued and outstanding, actual; and no shares issued and outstanding, pro forma
|
| | | | 1 | | | | | | — | | |
Additional paid-in capital
|
| | | | 497,825 | | | | | | 859,462 | | |
Accumulated other comprehensive income/(loss)
|
| | | | 1,128 | | | | | | 1,128 | | |
Accumulated deficit
|
| | | | (676,853) | | | | | | (934,011) | | |
Total stockholders’ equity/(deficit)
|
| | | | (177,896) | | | | | | (73,407) | | |
Total capitalization
|
| | | $ | 490,625 | | | | | $ | 462,755 | | |
($ in thousands, except share and per share data)
|
| |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| | | | ||||||||||||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| | |||||||||||||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| | |||||||||||
Consolidated Statements of Operations Information:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Revenue
|
| | | $ | 389,863 | | | | | $ | 484,751 | | | | | $ | 621,149 | | | | | $ | 136,874 | | | | | $ | 179,646 | | | | ||
Cost of revenue
|
| | | | 70,176 | | | | | | 81,910 | | | | | | 98,337 | | | | | | 23,771 | | | | | | 27,408 | | | | ||
Gross profit
|
| | | | 319,687 | | | | | | 402,841 | | | | | | 522,812 | | | | | | 113,103 | | | | | | 152,238 | | | | ||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Research and product development(1)
|
| | | | 75,916 | | | | | | 107,645 | | | | | | 167,906 | | | | | | 36,086 | | | | | | 42,011 | | | | ||
Marketing and sales(1)
|
| | | | 149,022 | | | | | | 184,278 | | | | | | 260,039 | | | | | | 75,580 | | | | | | 97,972 | | | | ||
General and administrative(1)
|
| | | | 39,993 | | | | | | 49,578 | | | | | | 54,647 | | | | | | 13,786 | | | | | | 19,516 | | | | ||
Total operating expenses
|
| | | | 264,931 | | | | | | 341,501 | | | | | | 482,592 | | | | | | 125,452 | | | | | | 159,499 | | | | ||
Operating income/(loss)
|
| | | | 54,756 | | | | | | 61,340 | | | | | | 40,220 | | | | | | (12,349) | | | | | | (7,261) | | | | ||
Interest expense
|
| | | | (173) | | | | | | (1,080) | | | | | | (10,043) | | | | | | (3,130) | | | | | | (3,260) | | | | ||
Other income/(loss), net
|
| | | | 2,632 | | | | | | 3,815 | | | | | | (7,678) | | | | | | 1,205 | | | | | | 3,593 | | | | ||
Income/(loss) before (provision for)/benefit
from income taxes |
| | | | 57,215 | | | | | | 64,075 | | | | | | 22,499 | | | | | | (14,274) | | | | | | (6,928) | | | | ||
(Provision for)/benefit from income taxes
|
| | | | (14,092) | | | | | | (5,923) | | | | | | 8,089 | | | | | | 4,142 | | | | | | 5,782 | | | | ||
Net income/(loss)
|
| | | $ | 43,123 | | | | | $ | 58,152 | | | | | $ | 30,588 | | | | | $ | (10,132) | | | | | $ | (1,146) | | | | ||
Net income/(loss) per share attributable to Class A, Class B and Class C common stockholders, basic and diluted(2)
|
| | | $ | 0.27 | | | | | $ | (14.91) | | | | | $ | (14.10) | | | | | $ | (0.65) | | | | | $ | (0.11) | | | | ||
Weighted-average shares used in computing
net income/(loss) per share attributable to Class A, Class B and Class C common stockholders, basic and diluted(2) |
| | | | 20,943,219 | | | | | | 17,354,458 | | | | | | 17,917,236 | | | | | | 17,417,384 | | | | | | 19,012,323 | | | |
($ in thousands, except share and per share data)
|
| |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| | | | ||||||||||||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| | |||||||||||||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| | |||||||||||
($ in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Consolidated Statements of Cash Flows Information:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Net cash provided by operating activities
|
| | | $ | 111,918 | | | | | $ | 102,333 | | | | | $ | 150,030 | | | | | $ | 52,469 | | | | | $ | 50,131 | | | | ||
Net cash (used in)/provided by investing activities
|
| | | | (56,262) | | | | | | (75,323) | | | | | | 34,262 | | | | | | 12,026 | | | | | | (195,652) | | | | ||
Net cash (used in)/provided by financing activities
|
| | | | (13,680) | | | | | | (45,827) | | | | | | (170,709) | | | | | | (7,345) | | | | | | 288,304 | | | |
| | |
As of December 31,
|
| |
As of
March 31, |
| ||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Consolidated Balance Sheet Information: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 43,649 | | | | | $ | 57,891 | | | | | $ | 183,339 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 17,011 | | |
Investment in marketable securities
|
| | | | 76,784 | | | | | | 37,462 | | | | | | 31,500 | | |
Total assets
|
| | | | 336,729 | | | | | | 306,766 | | | | | | 872,464 | | |
Total liabilities
|
| | | | 587,275 | | | | | | 839,582 | | | | | | 918,001 | | |
Redeemable convertible preferred stock
|
| | | | 126,546 | | | | | | 131,390 | | | | | | 132,359 | | |
Total stockholders’ equity/(deficit)
|
| | | | (377,092) | | | | | | (664,206) | | | | | | (177,896) | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| |||||||||
Cost of revenue
|
| | | $ | 281 | | | | | $ | 532 | | | | | $ | 780 | | | | | $ | 161 | | | | | $ | 275 | | |
Research and product development
|
| | | | 4,090 | | | | | | 12,087 | | | | | | 21,619 | | | | | | 4,677 | | | | | | 6,793 | | |
Marketing and sales
|
| | | | 708 | | | | | | 1,737 | | | | | | 3,144 | | | | | | 641 | | | | | | 1,172 | | |
General and administrative
|
| | | | 1,939 | | | | | | 3,619 | | | | | | 5,711 | | | | | | 2,423 | | | | | | 1,612 | | |
Total stock-based compensation
|
| | | $ | 7,018 | | | | | $ | 17,975 | | | | | $ | 31,254 | | | | | $ | 7,902 | | | | | $ | 9,852 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| | | | ||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| | |||||||||||||||||
Unique subscriptions (in thousands)(1)
|
| | | | 2,336 | | | | | | 2,984 | | | | | | 3,656 | | | | | | 3,178 | | | | | | 3,794 | | | | ||
Total bookings (in thousands)(2)
|
| | | $ | 426,926 | | | | | $ | 514,418 | | | | | $ | 664,739 | | | | | $ | 155,868 | | | | | $ | 198,947 | | | | ||
ARRR (in thousands)(3)
|
| | | $ | 425,849 | | | | | $ | 549,156 | | | | | $ | 709,062 | | | | | $ | 556,266 | | | | | $ | 754,206 | | | | ||
ARPUS(4) | | | | $ | 178 | | | | | $ | 181 | | | | | $ | 186 | | | | | $ | 183 | | | | | $ | 190 | | | | ||
Adjusted EBITDA (in thousands)(5)
|
| | | $ | 74,505 | | | | | $ | 97,624 | | | | | $ | 116,666 | | | | | $ | 1,190 | | | | | $ | 11,097 | | | | ||
Unlevered free cash flow (in thousands)(6)
|
| | | $ | 82,905 | | | | | $ | 94,571 | | | | | $ | 152,439 | | | | | $ | 53,364 | | | | | $ | 51,782 | | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||
Net income/(loss)
|
| | | $ | 43,123 | | | | | $ | 58,152 | | | | | $ | 30,588 | | | | | $ | (10,132) | | | | | $ | (1,146) | | |
Interest expense
|
| | | | 173 | | | | | | 1,080 | | | | | | 10,043 | | | | | | 3,130 | | | | | | 3,260 | | |
Other (income)/loss, net
|
| | | | (2,632) | | | | | | (3,815) | | | | | | 7,678 | | | | | | (1,205) | | | | | | (3,593) | | |
Provision for /(benefit from) income taxes
|
| | | | 14,092 | | | | | | 5,923 | | | | | | (8,089) | | | | | | (4,142) | | | | | | (5,782) | | |
Depreciation and amortization
|
| | | | 12,731 | | | | | | 18,309 | | | | | | 21,703 | | | | | | 5,637 | | | | | | 8,506 | | |
Stock-based compensation expense
|
| | | | 7,018 | | | | | | 17,975 | | | | | | 31,254 | | | | | | 7,902 | | | | | | 9,852 | | |
Special bonus*
|
| | | | — | | | | | | — | | | | | | 23,489 | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 74,505 | | | | | $ | 97,624 | | | | | $ | 116,666 | | | | | $ | 1,190 | | | | | $ | 11,097 | | |
| | |
Year Ended December 31,
|
| |
Three
Months Ended March 31, |
| ||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||
Cost of revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,303 | | | | | $ | — | | | | | $ | — | | |
Research and product development
|
| | | | — | | | | | | — | | | | | | 18,290 | | | | | | — | | | | | | — | | |
Marketing and sales
|
| | | | — | | | | | | — | | | | | | 3,122 | | | | | | — | | | | | | — | | |
General and administrative
|
| | | | — | | | | | | — | | | | | | 774 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 23,489 | | | | | | — | | | | | | — | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||
Cash flow from operating activities
|
| | | $ | 111,918 | | | | | $ | 102,333 | | | | | $ | 150,030 | | | | | $ | 52,469 | | | | | $ | 50,131 | | |
Cash paid for capital expenditures
|
| | | | (29,163) | | | | | | (8,217) | | | | | | (4,712) | | | | | | (1,274) | | | | | | (657) | | |
Free cash flow
|
| | | | 82,755 | | | | | | 94,116 | | | | | | 145,318 | | | | | | 51,195 | | | | | | 49,474 | | |
Cash paid for interest expense net of the associated tax benefit
|
| | | | 150 | | | | | | 455 | | | | | | 7,121 | | | | | | 2,169 | | | | | | 2,308 | | |
Unlevered free cash flow
|
| | | $ | 82,905 | | | | | $ | 94,571 | | | | | $ | 152,439 | | | | | $ | 53,364 | | | | | $ | 51,782 | | |
| | |
Squarespace
(Historical) |
| |
Listing
Adjustments |
| | | | |
Pro Forma
Consolidated |
| |||||||||
Assets | | | | | | |||||||||||||||||
Current assets: | | | | | | |||||||||||||||||
Cash and cash equivalents
|
| | | $ | 183,339 | | | | | $ | — | | | | | | | | $ | 183,339 | | |
Restricted cash
|
| | | | 17,011 | | | | | | — | | | | | | | | | 17,011 | | |
Investment in marketable securities
|
| | | | 31,500 | | | | | | — | | | | | | | | | 31,500 | | |
Accounts receivable
|
| | | | 9,254 | | | | | | — | | | | | | | | | 9,254 | | |
Due from vendors
|
| | | | 2,400 | | | | | | — | | | | | | | | | 2,400 | | |
Prepaid expenses and other current assets
|
| | | | 44,296 | | | | | | — | | | | | | | | | 44,296 | | |
Total current assets
|
| | | $ | 287,800 | | | | | $ | — | | | | | | | | $ | 287,800 | | |
Property and equipment, net
|
| | | | 46,855 | | | | | | — | | | | | | | | | 46,855 | | |
Deferred income taxes
|
| | | | 838 | | | | | | — | | | | | | | | | 838 | | |
Goodwill
|
| | | | 422,198 | | | | | | — | | | | | | | | | 422,198 | | |
Intangible assets, net
|
| | | | 106,849 | | | | | | — | | | | | | | | | 106,849 | | |
Other assets
|
| | | | 7,924 | | | | | | — | | | | | | | | | 7,924 | | |
Total assets
|
| | | $ | 872,464 | | | | | $ | — | | | | | | | | $ | 872,464 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Equity / (Deficit)
|
| | | | | |||||||||||||||||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 35,620 | | | | | $ | — | | | | | | | | $ | 35,620 | | |
Accrued liabilities
|
| | | | 61,292 | | | | | | 34,587 | | | |
a
|
| | | | 95,879 | | |
Deferred revenue
|
| | | | 227,751 | | | | | | — | | | | | | | | | 227,751 | | |
Funds payable to customers
|
| | | | 19,411 | | | | | | — | | | | | | | | | 19,411 | | |
Debt, current portion
|
| | | | 13,586 | | | | | | — | | | | | | | | | 13,586 | | |
Deferred rent and lease incentives, current portion
|
| | | | 1,231 | | | | | | — | | | | | | | | | 1,231 | | |
Total current liabilities
|
| | | $ | 358,891 | | | | | $ | 34,587 | | | | | | | | $ | 393,478 | | |
Debt, non-current portion
|
| | | | 522,576 | | | | | | — | | | | | | | | | 522,576 | | |
Deferred rent and lease incentives, non-current portion
|
| | | | 24,946 | | | | | | — | | | | | | | | | 24,946 | | |
Deferred income taxes
|
| | | | 11,026 | | | | | | (6,717) | | | |
c
|
| | | | 4,309 | | |
Other liabilities
|
| | | | 562 | | | | | | — | | | | | | | | | 562 | | |
Total liabilities
|
| | | $ | 918,001 | | | | | $ | 27,870 | | | | | | | | $ | 945,871 | | |
Redeemable convertible preferred stock
|
| | | | 132,359 | | | | | | (132,359) | | | |
b
|
| | | | — | | |
Shareholders’ (Deficit) Equity | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock, 9,159,601 shares issued and outstanding,
historical; and 71,224,389 shares issued and outstanding, pro forma |
| | | | 1 | | | | | | 6 | | | |
b
|
| | | | 7 | | |
Class B common stock, 15,269,008 shares issued and outstanding, historical; and 64,852,905 shares issued and outstanding, pro forma
|
| | | | 2 | | | | | | 5 | | | |
b
c
|
| | | | 7 | | |
Class C common stock, 7,202,353 shares issued and outstanding,
historical; and no shares issued and outstanding, pro forma |
| | | | 1 | | | | | | (1) | | | |
b
|
| | | | — | | |
Additional paid-in capital
|
| | | | 497,825 | | | | | | 361,637 | | | |
b
c
|
| | | | 859,462 | | |
Accumulated other comprehensive loss
|
| | | | 1,128 | | | | | | — | | | | | | | | | 1,128 | | |
Accumulated (deficit) equity
|
| | | | (676,853) | | | | | | (257,158) | | | |
a
c
|
| | | | (934,011) | | |
Total shareholders’ (deficit) equity
|
| | | | (177,896) | | | | | | 104,489 | | | | | | | | | (73,407) | | |
Total liabilities, shareholders’ (deficit) equity and redeemable convertible preferred stock
|
| | | $ | 872,464 | | | | | $ | — | | | | | | | | $ | 872,464 | | |
| | |
Squarespace
(Historical) |
| |
Tock
(Historical) |
| |
Acquisition
Transaction Adjustments |
| | | | |
As Adjusted
Before Listing Adjustments |
| |
Listing
Adjustments |
| |
Pro Forma
Combined |
| | | | ||||||||||||||||||
Revenue
|
| | | $ | 179,646 | | | | | $ | 9,101 | | | | | $ | — | | | | | | | | $ | 188,747 | | | | | $ | — | | | | | $ | 188,747 | | | | | |
Cost of revenue
|
| | | | 27,408 | | | | | | 4,180 | | | | | | 1,750 | | | |
d
e
|
| | | | 33,338 | | | | | | — | | | | | | 33,338 | | | | | |
Gross profit
|
| | | | 152,238 | | | | | | 4,921 | | | | | | (1,750) | | | | | | | | | 155,409 | | | | | | — | | | | | | 155,409 | | | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and product development
|
| | | | 42,011 | | | | | | — | | | | | | 1,819 | | | |
d
f
|
| | | | 43,830 | | | | | | — | | | | | | 43,830 | | | | | |
Marketing and sales
|
| | | | 97,972 | | | | | | 1,660 | | | | | | 2,755 | | | |
d
e
f
|
| | | | 102,387 | | | | | | — | | | | | | 102,387 | | | | | |
General and administrative
|
| | | | 19,516 | | | | | | 5,823 | | | | | | (1,462) | | | |
d
e
f
|
| | | | 23,877 | | | | | | — | | | | | | 23,877 | | | | | |
Total operating expenses
|
| | | | 159,499 | | | | | | 7,483 | | | | | | 3,112 | | | | | | | | | 170,094 | | | | | | — | | | | | | 170,094 | | | | | |
Operating income / (loss)
|
| | | | (7,261) | | | | | | (2,562) | | | | | | (4,862) | | | | | | | | | (14,685) | | | | | | — | | | | | | (14,685) | | | | | |
Other income (expenses) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,260) | | | | | | — | | | | | | — | | | | | | | | | (3,260) | | | | | | — | | | | | | (3,260) | | | | | |
Other income / (expense), net
|
| | | | 3,593 | | | | | | (1) | | | | | | — | | | | | | | | | 3,592 | | | | | | — | | | | | | 3,592 | | | | | |
Income before (provision for) benefit from income taxes
|
| | | | (6,928) | | | | | | (2,563) | | | | | | (4,862) | | | | | | | | | (14,353) | | | | | | — | | | | | | (14,353) | | | | | |
(Provision for) / benefit from income taxes
|
| | | | 5,782 | | | | | | — | | | | | | 1,834 | | | |
h
|
| | | | 7,616 | | | | | | — | | | | | | 7,616 | | | | | |
Net income / (loss)
|
| | | $ | (1,146) | | | | | $ | (2,563) | | | | | | (3,028) | | | | | | | | $ | (6,737) | | | | | | — | | | | | $ | (6,737) | | | | | |
Accretion of redeemable convertible preferred stock to redemption
value |
| | | $ | (969) | | | | | $ | — | | | | | $ | — | | | | | | | | $ | (969) | | | | | | — | | | | | $ | (969) | | | | | |
Net loss attributable to Class A, Class B
and Class C common stockholders |
| | | $ | (2,115) | | | | | $ | (2,563) | | | | | | (3,028) | | | | | | | | $ | (7,706) | | | | | $ | — | | | | | $ | (7,706) | | | | | |
Net loss per share attributable to Class A, Class B and Class C common stockholders, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.06) | | | |
l
|
|
Weighted-average shares used in computing net loss per share attributable to Class A, Class B and Class C common stockholders, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130,815,999 | | | |
l
|
|
| | |
Squarespace
(Historical) |
| |
Tock
(Historical) |
| |
Acquisition
Transaction Adjustments |
| | | | |
As Adjusted
Before Listing Adjustments |
| |
Listing
Adjustments |
| | | | |
Pro Forma
Combined |
| | | | ||||||||||||||||||
Revenue
|
| | | $ | 621,149 | | | | | $ | 23,028 | | | | | $ | — | | | | | | | | $ | 644,177 | | | | | $ | — | | | | | | | | $ | 644,177 | | | | | |
Cost of revenue
|
| | | | 98,337 | | | | | | 9,864 | | | | | | 5,461 | | | |
d
e
|
| | | | 113,662 | | | | | | — | | | | | | | | | 113,662 | | | | | |
Gross profit
|
| | | | 522,812 | | | | | | 13,164 | | | | | | (5,461) | | | | | | | | | 530,515 | | | | | | — | | | | | | | | | 530,515 | | | | | |
Operating expenses | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Research and product development
|
| | | | 167,906 | | | | | | — | | | | | | 4,344 | | | |
d
f
|
| | | | 172,250 | | | | | | — | | | | | | | | | 172,250 | | | | | |
Marketing and sales
|
| | | | 260,039 | | | | | | 4,949 | | | | | | 10,831 | | | |
d
e
f
|
| | | | 275,819 | | | | | | — | | | | | | | | | 275,819 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
d
e
|
| | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 54,647 | | | | | | 9,026 | | | | | | 1,255 | | | |
f
g
|
| | | | 64,928 | | | | | | 263,875 | | | |
i
j
|
| | | | 328,803 | | | | | |
Total operating expenses
|
| | | | 482,592 | | | | | | 13,975 | | | | | | 16,430 | | | | | | | | | 512,997 | | | | | | 263,875 | | | | | | | | | 776,872 | | | | | |
Operating income / (loss)
|
| | | | 40,220 | | | | | | (811) | | | | | | (21,891) | | | | | | | | | 17,518 | | | | | | (263,875) | | | | | | | | | (246,357) | | | | | |
Other income (expenses) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (10,043) | | | | | | — | | | | | | — | | | | | | | | | (10,043) | | | | | | — | | | | | | | | | (10,043) | | | | | |
Other income / (expense), net
|
| | | | (7,678) | | | | | | 11 | | | | | | — | | | | | | | | | (7,667) | | | | | | — | | | | | | | | | (7,667) | | | | | |
Income before (provision for) benefit from income taxes
|
| | | | 22,499 | | | | | | (800) | | | | | | (21,891) | | | | | | | | | (192) | | | | | | (263,875) | | | | | | | | | (264,067) | | | | | |
(Provision for) / benefit from income taxes
|
| | | | 8,089 | | | | | | — | | | | | | 4,958 | | | |
h
|
| | | | 13,047 | | | | | | 6,717 | | | |
k
|
| | | | 19,764 | | | | | |
Net income / (loss)
|
| | | $ | 30,588 | | | | | $ | (800) | | | | | | (16,933) | | | | | | | | $ | 12,855 | | | | | | (257,158) | | | | | | | | $ | (244,303) | | | | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | $ | (4,844) | | | | | $ | — | | | | | $ | — | | | | | | | | $ | (4,844) | | | | | | | | | | | | | | $ | (4,844) | | | | | |
Deemed dividends upon repurchase of redeemable convertible preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | |
Declared dividends to preferred shareholders
|
| | | | (278,454) | | | | | | — | | | | | | — | | | | | | | | | (278,454) | | | | | | — | | | | | | | | | (278,454) | | | | | |
Net loss attributable to Class A and
Class B common stockholders |
| | | $ | (252,710) | | | | | $ | (800) | | | | | $ | (16,933) | | | | | | | | $ | (270,443) | | | | | $ | (257,158) | | | | | | | | $ | (527,601) | | | | | |
Net loss per share attributable to
Class A, Class B and Class C common stockholders, basic and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (4.07) | | | |
l
|
|
Weighted-average shares used in
computing net loss per share attributable to Class A, Class B and Class C common stockholders, basic and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129,720,912 | | | |
l
|
|
Intangible Assets
|
| |
Approximate
Fair Value |
| |
Estimated
Useful Life |
| ||||||
| | |
(in thousands)
|
| |
(in years)
|
| ||||||
Customer relationships – Restaurants
|
| | | $ | 64,000 | | | | | | 12.0 | | |
Customer relationships – Enterprise
|
| | | | 19,000 | | | | | | 12.0 | | |
Tradename
|
| | | | 6,000 | | | | | | 5.0 | | |
Software and technologies
|
| | | | 4,000 | | | | | | 3.0 | | |
Total
|
| | | $ | 93,000 | | | | | | | | |
Intangible Assets
|
| |
Three
Months Ended March 31, 2021 |
| |
Year Ended
December 31, 2020 |
| |
Classification
|
| ||||||
Customer relationships – Restaurants
|
| | | $ | 1,333 | | | | | $ | 5,333 | | | |
Marketing and sales
|
|
Customer relationships – Enterprise
|
| | | | 396 | | | | | | 1,583 | | | |
Marketing and sales
|
|
Tradename
|
| | | | 300 | | | | | | 1,200 | | | |
General and administrative
|
|
Software and technologies
|
| | | | 333 | | | | | | 1,333 | | | |
Cost of revenue
|
|
Total
|
| | | $ | 2,362 | | | | | $ | 9,449 | | | | | |
| | |
Three
Months Ended March 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
Research and product development
|
| | | $ | 541 | | | | | $ | 2,166 | | |
Marketing and sales
|
| | | | 792 | | | | | | 3,167 | | |
General and administrative
|
| | | | 1,167 | | | | | | 4,667 | | |
Total
|
| | | $ | 2,500 | | | | | $ | 10,000 | | |
| | |
Three
Months Ended March 31, 2021 |
| |
Year
Ended December 31, 2020 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Pro forma net loss attributable to Class A, Class B and Class C common stockholders
|
| | | $ | (7,706) | | | | | $ | (527,601) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net loss per share attributable to Class A, Class B and Class C common stockholders, basic and diluted
|
| | | | 19,012,323 | | | | | | 17,917,236 | | |
Pro forma adjustment to reflect the issuance of Class C common stock in the Acquisition and conversion to Class A common stock
|
| | | | 2,750,330 | | | | | | 2,750,330 | | |
Pro forma adjustment to reflect the vesting of restricted stock units issued related to the Acquisition
|
| | | | 146,156 | | | | | | 146,156 | | |
Pro forma adjustment to reflect the assumed conversion of the
redeemable convertible preferred stock to Class A and Class B common stock |
| | | | 104,446,332 | | | | | | 104,446,332 | | |
Pro forma adjustment to reflect the vesting of Class B common
stock as a result of the Listing |
| | | | 4,460,858 | | | | | | 4,460,858 | | |
Weighted-average shares used in computing pro forma net loss per share attributable to Class A, Class B and Class C common stockholders, basic and diluted
|
| | | | 130,815,999 | | | | | | 129,720,912 | | |
Pro forma net loss per share attributable to Class A, Class B and
Class C common stockholders, basic and diluted |
| | | $ | (0.06) | | | | | $ | (4.07) | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Revenue
|
| | | $ | 484,751 | | | | | $ | 621,149 | | | | | $ | 136,874 | | | | | $ | 179,646 | | |
Cost of revenue(1)
|
| | | | 81,910 | | | | | | 98,337 | | | | | | 23,771 | | | | | | 27,408 | | |
Gross profit
|
| | | | 402,841 | | | | | | 522,812 | | | | | | 113,103 | | | | | | 152,238 | | |
Operating expenses: | | | | | | | | | | | | | | | | ||||||||||
Research and product development(1)
|
| | | | 107,645 | | | | | | 167,906 | | | | | | 36,086 | | | | | | 42,011 | | |
Marketing and sales(1)
|
| | | | 184,278 | | | | | | 260,039 | | | | | | 75,580 | | | | | | 97,972 | | |
General and administrative(1)
|
| | | | 49,578 | | | | | | 54,647 | | | | | | 13,786 | | | | | | 19,516 | | |
Total operating expenses
|
| | | | 341,501 | | | | | | 482,592 | | | | | | 125,452 | | | | | | 159,499 | | |
Operating income/(loss)
|
| | | | 61,340 | | | | | | 40,220 | | | | | | (12,349) | | | | | | (7,261) | | |
Interest expense
|
| | | | (1,080) | | | | | | (10,043) | | | | | | (3,130) | | | | | | (3,260) | | |
Other income/(loss), net
|
| | | | 3,815 | | | | | | (7,678) | | | | | | 1,205 | | | | | | 3,593 | | |
Income/(loss) before (provision for)/benefit from income taxes
|
| | | | 64,075 | | | | | | 22,499 | | | | | | (14,274) | | | | | | (6,928) | | |
(Provision for)/benefit from income taxes
|
| | | | (5,923) | | | | | | 8,089 | | | | | | 4,142 | | | | | | 5,782 | | |
Net income/(loss)
|
| | | $ | 58,152 | | | | | $ | 30,588 | | | | | $ | (10,132) | | | | | $ | (1,146) | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Cost of revenue
|
| | | $ | 532 | | | | | $ | 780 | | | | | $ | 161 | | | | | $ | 275 | | |
Research and product development
|
| | | | 12,087 | | | | | | 21,619 | | | | | | 4,677 | | | | | | 6,793 | | |
Marketing and sales
|
| | | | 1,737 | | | | | | 3,144 | | | | | | 641 | | | | | | 1,172 | | |
General and administrative
|
| | | | 3,619 | | | | | | 5,711 | | | | | | 2,423 | | | | | | 1,612 | | |
Total stock-based compensation
|
| | | $ | 17,975 | | | | | $ | 31,254 | | | | | $ | 7,902 | | | | | $ | 9,852 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Cost of revenue
|
| | | | 16.9 | | | | | | 15.8 | | | | | | 17.4 | | | | | | 15.3 | | |
Gross profit
|
| | | | 83.1 | | | | | | 84.2 | | | | | | 82.6 | | | | | | 84.7 | | |
Operating expenses: | | | | | | | | | | | | | | | | ||||||||||
Research and product development
|
| | | | 22.2 | | | | | | 27.0 | | | | | | 26.4 | | | | | | 23.4 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Marketing and sales
|
| | | | 38.0 | | | | | | 41.9 | | | | | | 55.2 | | | | | | 54.5 | | |
General and administrative
|
| | | | 10.2 | | | | | | 8.8 | | | | | | 10.1 | | | | | | 10.9 | | |
Total operating expenses
|
| | | | 70.4 | | | | | | 77.7 | | | | | | 91.7 | | | | | | 88.8 | | |
Operating income/(loss)
|
| | | | 12.7 | | | | | | 6.5 | | | | | | (9.0) | | | | | | (4.0) | | |
Interest expense
|
| | | | (0.2) | | | | | | (1.6) | | | | | | (2.3) | | | | | | (1.8) | | |
Other income/(loss), net
|
| | | | 0.8 | | | | | | (1.3) | | | | | | 0.9 | | | | | | 2.0 | | |
Income/(loss) before (provision for)/benefit from income taxes
|
| | | | 13.3 | | | | | | 3.6 | | | | | | (10.4) | | | | | | (3.9) | | |
(Provision for)/benefit from income taxes
|
| | | | (1.3) | | | | | | 1.3 | | | | | | 3.0 | | | | | | 3.2 | | |
Net income/(loss)
|
| | | | 12.0% | | | | | | 4.9% | | | | | | (7.4)% | | | | | | (0.6)% | | |
|
| | |
Year Ended
December 31, |
| |
Change
|
| |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||||||||||||||||||||
($ in thousands,
except percentages) |
| |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| | | ||||||||||||||||
United States
|
| | | $ | 343,051 | | | | | $ | 430,118 | | | | | $ | 87,067 | | | | | | 25.4% | | | | | $ | 95,372 | | | | | $ | 127,043 | | | | | $ | 31,671 | | | | | | 33.2% | | |
International
|
| | | | 141,700 | | | | | | 191,031 | | | | | | 49,331 | | | | | | 34.8% | | | | | | 41,502 | | | | | | 52,603 | | | | | | 11,101 | | | | | | 26.7% | | |
Total revenue
|
| | | $ | 484,751 | | | | | $ | 621,149 | | | | | $ | 136,398 | | | | | | 28.1% | | | | | $ | 136,874 | | | | | $ | 179,646 | | | | | $ | 42,772 | | | | | | 31.2% | | |
Percentage of total revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
United States
|
| | | | 70.8% | | | | | | 69.2% | | | | | | | | | | | | | | | | | | 69.7% | | | | | | 70.7% | | | | | | | | | | | | | | |
International
|
| | | | 29.2 | | | | | | 30.8 | | | | | | | | | | | | | | | | | | 30.3 | | | | | | 29.3 | | | | | | | | | | | | | | |
Total revenue
|
| | | | 100% | | | | | | 100% | | | | | | | | | | | | | | | | | | 100% | | | | | | 100% | | | | | | | | | | | | | | |
| | |
Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | ||||||||||||||||
Presence
|
| | | $ | 110,622 | | | | | $ | 132,871 | | | | | $ | 22,249 | | | | | | 20.1% | | |
Commerce
|
| | | $ | 26,252 | | | | | $ | 46,775 | | | | | $ | 20,523 | | | | | | 78.2% | | |
Total revenue
|
| | | $ | 136,874 | | | | | $ | 179,646 | | | | | $ | 42,772 | | | | | | 31.2% | | |
Percentage of total revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Presence
|
| | | | 80.8% | | | | | | 74.0% | | | | | | | | | | | | | | |
Commerce
|
| | | | 19.2% | | | | | | 26.0% | | | | | | | | | | | | | | |
Total revenue
|
| | | | 100% | | | | | | 100% | | | | | | | | | | | | | | |
| | |
Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | ||||||||||||||||
Cost of revenue
|
| | | $ | 23,771 | | | | | $ | 27,408 | | | | | $ | 3,637 | | | | | | 15.3% | | |
Gross profit
|
| | | $ | 113,103 | | | | | $ | 152,238 | | | | | $ | 39,135 | | | | | | 34.6% | | |
Percentage of total revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 17.4% | | | | | | 15.3% | | | | | | | | | | | | | | |
Gross profit
|
| | | | 82.6% | | | | | | 84.7% | | | | | | | | | | | | | | |
| | |
Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | ||||||||||||||||
Research and product development
|
| | | $ | 36,086 | | | | | $ | 42,011 | | | | | $ | 5,925 | | | | | | 16.4% | | |
Percentage of total revenue
|
| | | | 26.4% | | | | | | 23.4% | | | | | | | | | | | | | | |
| | |
Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | ||||||||||||||||
Marketing and sales
|
| | | $ | 75,580 | | | | | $ | 97,972 | | | | | $ | 22,392 | | | | | | 29.6% | | |
Percentage of total revenue
|
| | | | 55.2% | | | | | | 54.5% | | | | | | | | | | | | | | |
| | |
Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | ||||||||||||||||
General and administrative
|
| | | $ | 13,786 | | | | | $ | 19,516 | | | | | $ | 5,730 | | | | | | 41.6% | | |
Percentage of total revenue
|
| | | | 10.1% | | | | | | 10.9% | | | | | | | | | | | | | | |
| | |
Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | ||||||||||||||||
Interest expense
|
| | | $ | (3,130) | | | | | $ | (3,260) | | | | | $ | 130 | | | | | | 4.2% | | |
Percentage of total revenue
|
| | | | (2.3)% | | | | | | (1.8)% | | | | | | | | | | | | | | |
| | |
Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | ||||||||||||||||
Other income, net
|
| | | $ | 1,205 | | | | | $ | 3,593 | | | | | $ | 2,388 | | | | | | 198.2% | | |
Percentage of total revenue
|
| | | | 0.9% | | | | | | 2.0% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Presence
|
| | | $ | 404,156 | | | | | $ | 477,831 | | | | | $ | 73,675 | | | | | | 18.2% | | |
Commerce
|
| | | | 80,595 | | | | | | 143,318 | | | | | | 62,723 | | | | | | 77.8% | | |
Total revenue
|
| | | $ | 484,751 | | | | | $ | 621,149 | | | | | $ | 136,398 | | | | | | 28.1% | | |
Percentage of total revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Presence
|
| | | | 83.4% | | | | | | 76.9% | | | | | | | | | | | | | | |
Commerce
|
| | | | 16.6 | | | | | | 23.1 | | | | | | | | | | | | | | |
Total revenue
|
| | | | 100% | | | | | | 100% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Cost of revenue
|
| | | $ | 81,910 | | | | | $ | 98,337 | | | | | $ | 16,427 | | | | | | 20.1% | | |
Gross profit
|
| | | $ | 402,841 | | | | | $ | 522,812 | | | | | $ | 119,971 | | | | | | 29.8% | | |
Percentage of total revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 16.9% | | | | | | 15.8% | | | | | | | | | | | | | | |
Gross profit
|
| | | | 83.1% | | | | | | 84.2% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Research and product development
|
| | | $ | 107,645 | | | | | $ | 167,906 | | | | | $ | 60,261 | | | | | | 56.0% | | |
Percentage of total revenue
|
| | | | 22.2% | | | | | | 27.0% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Marketing and sales
|
| | | $ | 184,278 | | | | | $ | 260,039 | | | | | $ | 75,761 | | | | | | 41.1% | | |
Percentage of total revenue
|
| | | | 38.0% | | | | | | 41.9% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
General and administrative
|
| | | $ | 49,578 | | | | | $ | 54,647 | | | | | $ | 5,069 | | | | | | 10.2% | | |
Percentage of total revenue
|
| | | | 10.2% | | | | | | 8.8% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Interest expense
|
| | | $ | (1,080) | | | | | $ | (10,043) | | | | | $ | 8,963 | | | | | | 829.9% | | |
Percentage of total revenue
|
| | | | (0.2)% | | | | | | (1.6)% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Other income/(loss), net
|
| | | $ | 3,815 | | | | | $ | (7,678) | | | | | $ | (11,493) | | | | | | (301.3)% | | |
Percentage of total revenue
|
| | | | 0.8% | | | | | | (1.3)% | | | | | | | | | | | | | | |
| | |
Three Months Ended (Unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 108,796 | | | | | $ | 117,764 | | | | | $ | 125,019 | | | | | $ | 133,172 | | | | | $ | 136,874 | | | | | $ | 149,640 | | | | | $ | 162,335 | | | | | $ | 172,300 | | | | | $ | 179,646 | | |
Cost of revenue(1)
|
| | | | 19,015 | | | | | | 20,035 | | | | | | 20,709 | | | | | | 22,151 | | | | | | 23,771 | | | | | | 23,845 | | | | | | 24,550 | | | | | | 26,171 | | | | | | 27,408 | | |
Gross profit
|
| | | | 89,781 | | | | | | 97,729 | | | | | | 104,310 | | | | | | 111,021 | | | | | | 113,103 | | | | | | 125,795 | | | | | | 137,785 | | | | | | 146,129 | | | | | | 152,238 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and product development(1)
|
| | | | 22,265 | | | | | | 24,706 | | | | | | 29,403 | | | | | | 31,271 | | | | | | 36,086 | | | | | | 36,032 | | | | | | 38,379 | | | | | | 57,409 | | | | | | 42,011 | | |
Marketing and sales(1)
|
| | | | 51,604 | | | | | | 32,931 | | | | | | 42,427 | | | | | | 57,316 | | | | | | 75,580 | | | | | | 51,254 | | | | | | 59,656 | | | | | | 73,549 | | | | | | 97,972 | | |
General and administrative(1)
|
| | | | 10,384 | | | | | | 11,604 | | | | | | 11,929 | | | | | | 15,661 | | | | | | 13,786 | | | | | | 11,823 | | | | | | 11,961 | | | | | | 17,077 | | | | | | 19,516 | | |
Total operating expenses
|
| | | | 84,253 | | | | | | 69,241 | | | | | | 83,759 | | | | | | 104,248 | | | | | | 125,452 | | | | | | 99,109 | | | | | | 109,996 | | | | | | 148,035 | | | | | | 159,499 | | |
Operating income
|
| | | | 5,528 | | | | | | 28,488 | | | | | | 20,551 | | | | | | 6,773 | | | | | | (12,349) | | | | | | 26,686 | | | | | | 27,789 | | | | | | (1,906) | | | | | | (7,261) | | |
Interest expense
|
| | | | (1) | | | | | | (120) | | | | | | (157) | | | | | | (802) | | | | | | (3,130) | | | | | | (2,456) | | | | | | (2,460) | | | | | | (1,997) | | | | | | (3,260) | | |
Other income/(loss), net
|
| | | | 1,293 | | | | | | 49 | | | | | | 4,931 | | | | | | (2,458) | | | | | | 1,205 | | | | | | (1,319) | | | | | | (3,488) | | | | | | (4,076) | | | | | | 3,593 | | |
Income/(loss) before (provision for)/benefit from income taxes
|
| | | | 6,820 | | | | | | 28,417 | | | | | | 25,325 | | | | | | 3,513 | | | | | | (14,274) | | | | | | 22,911 | | | | | | 21,841 | | | | | | (7,979) | | | | | | (6,928) | | |
(Provision for)/benefit from
income taxes |
| | | | (1,667) | | | | | | (7,107) | | | | | | (6,919) | | | | | | 9,770 | | | | | | 4,142 | | | | | | (4,372) | | | | | | (3,917) | | | | | | 12,236 | | | | | | 5,782 | | |
Net income/(loss)
|
| | | $ | 5,153 | | | | | $ | 21,310 | | | | | $ | 18,406 | | | | | $ | 13,283 | | | | | $ | (10,132) | | | | | $ | 18,539 | | | | | $ | 17,924 | | | | | $ | 4,257 | | | | | $ | (1,146) | | |
| | |
Three Months Ended (Unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |||||||||||||||||||||||||||
Cost of revenue
|
| | | $ | 95 | | | | | $ | 145 | | | | | $ | 144 | | | | | $ | 148 | | | | | $ | 161 | | | | | $ | 205 | | | | | $ | 202 | | | | | $ | 212 | | | | | $ | 275 | | |
Research and product development
|
| | | | 1,482 | | | | | | 2,856 | | | | | | 3,719 | | | | | | 4,030 | | | | | | 4,677 | | | | | | 5,269 | | | | | | 5,522 | | | | | | 6,151 | | | | | | 6,793 | | |
Marketing and sales
|
| | | | 304 | | | | | | 417 | | | | | | 487 | | | | | | 529 | | | | | | 641 | | | | | | 782 | | | | | | 882 | | | | | | 839 | | | | | | 1,172 | | |
General and administrative
|
| | | | 628 | | | | | | 826 | | | | | | 862 | | | | | | 1,303 | | | | | | 2,423 | | | | | | 1,012 | | | | | | 1,047 | | | | | | 1,229 | | | | | | 1,612 | | |
Total stock-based compensation
|
| | | $ | 2,509 | | | | | $ | 4,244 | | | | | $ | 5,212 | | | | | $ | 6,010 | | | | | $ | 7,902 | | | | | $ | 7,268 | | | | | $ | 7,653 | | | | | $ | 8,431 | | | | | $ | 9,852 | | |
| | |
Three Months Ended (Unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |||||||||||||||||||||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Cost of revenue
|
| | | | 17.5 | | | | | | 17.0 | | | | | | 16.6 | | | | | | 16.6 | | | | | | 17.4 | | | | | | 15.9 | | | | | | 15.1 | | | | | | 15.2 | | | | | | 15.3 | | |
Gross profit
|
| | | | 82.5 | | | | | | 83 | | | | | | 83.4 | | | | | | 83.4 | | | | | | 82.6 | | | | | | 84.1 | | | | | | 84.9 | | | | | | 84.8 | | | | | | 84.7 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and product development
|
| | | | 20.5 | | | | | | 21 | | | | | | 23.5 | | | | | | 23.5 | | | | | | 26.4 | | | | | | 24.1 | | | | | | 23.6 | | | | | | 33.3 | | | | | | 23.4 | | |
Marketing and sales
|
| | | | 47.4 | | | | | | 28 | | | | | | 33.9 | | | | | | 43.0 | | | | | | 55.2 | | | | | | 34.3 | | | | | | 36.7 | | | | | | 42.7 | | | | | | 54.5 | | |
General and administrative
|
| | | | 9.5 | | | | | | 9.9 | | | | | | 9.5 | | | | | | 11.8 | | | | | | 10.1 | | | | | | 7.9 | | | | | | 7.4 | | | | | | 9.9 | | | | | | 10.9 | | |
Total operating expenses
|
| | | | 77.4 | | | | | | 58.8 | | | | | | 67.0 | | | | | | 78.3 | | | | | | 91.7 | | | | | | 66.2 | | | | | | 67.8 | | | | | | 85.9 | | | | | | 88.8 | | |
Operating income
|
| | | | 5.1 | | | | | | 24.2 | | | | | | 16.4 | | | | | | 5.1 | | | | | | (9.0) | | | | | | 17.8 | | | | | | 17.1 | | | | | | (1.1) | | | | | | (4.0) | | |
Interest expense
|
| | | | 0.0 | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.6) | | | | | | (2.3) | | | | | | (1.6) | | | | | | (1.5) | | | | | | (1.2) | | | | | | (1.8) | | |
Other income/(loss), net
|
| | | | 1.2 | | | | | | 0.0 | | | | | | 3.9 | | | | | | (1.8) | | | | | | 0.9 | | | | | | (0.9) | | | | | | (2.1) | | | | | | (2.4) | | | | | | 2.0 | | |
Income/(loss) before (provision for)/benefit from income taxes
|
| | | | 6.3 | | | | | | 24.1 | | | | | | 20.3 | | | | | | 2.6 | | | | | | (10.4) | | | | | | 15.3 | | | | | | 13.5 | | | | | | (4.6) | | | | | | (3.9) | | |
(Provision for)/benefit from
income taxes |
| | | | (1.5) | | | | | | (6.0) | | | | | | (5.5) | | | | | | 7.3 | | | | | | 3.0 | | | | | | (2.9) | | | | | | (2.4) | | | | | | 7.1 | | | | | | 3.2 | | |
Net income/(loss)
|
| | | | 4.7% | | | | | | 18.1% | | | | | | 14.7% | | | | | | 10.0% | | | | | | (7.4)% | | | | | | 12.4% | | | | | | 11.0% | | | | | | 2.5% | | | | | | (0.6)% | | |
| | |
Year Ended December 31,
|
| |
ThreeMonthsEnded
March 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 102,333 | | | | | $ | 150,030 | | | | | $ | 52,469 | | | | | $ | 50,131 | | |
Investing activities
|
| | | $ | (75,323) | | | | | $ | 34,262 | | | | | $ | 12,026 | | | | | $ | (195,652) | | |
Financing activities
|
| | | $ | (45,827) | | | | | $ | (170,709) | | | | | $ | (7,345) | | | | | $ | 288,304 | | |
| | |
Year Ended
December 31, |
| |
ThreeMonthsEnded
March 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Unique subscriptions (in thousands)
|
| | | | 2,984 | | | | | | 3,656 | | | | | | 3,178 | | | | | | 3,794 | | |
Total bookings (in thousands)
|
| | | $ | 514,418 | | | | | $ | 664,739 | | | | | $ | 155,868 | | | | | $ | 198,947 | | |
ARRR (in thousands)
|
| | | $ | 549,156 | | | | | $ | 709,062 | | | | | $ | 556,266 | | | | | $ | 754,206 | | |
ARPUS
|
| | | $ | 181 | | | | | $ | 186 | | | | | $ | 183 | | | | | $ | 190 | | |
Adjusted EBITDA (in thousands)
|
| | | $ | 97,624 | | | | | $ | 116,666 | | | | | $ | 1,190 | | | | | $ | 11,097 | | |
Unlevered free cash flow (in thousands)
|
| | | $ | 94,571 | | | | | $ | 152,439 | | | | | $ | 53,364 | | | | | $ | 51,782 | | |
GMV (in thousands)
|
| | | $ | 2,043,195 | | | | | $ | 3,897,241 | | | | | $ | 612,590 | | | | | $ | 1,225,988 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Credit Agreement
obligations |
| | | $ | 13,586 | | | | | $ | 13,586 | | | | | $ | 40,758 | | | | | $ | 40,758 | | | | | $ | 434,749 | | | | | $ | — | | | | | $ | 543,437 | | |
Operating lease payments
|
| | | | 13,890 | | | | | | 14,192 | | | | | | 14,054 | | | | | | 14,557 | | | | | | 13,965 | | | | | | 72,648 | | | | | | 143,306 | | |
Total contractual obligations
|
| | | $ | 27,476 | | | | | $ | 27,778 | | | | | $ | 54,812 | | | | | $ | 55,315 | | | | | $ | 448,714 | | | | | $ | 72,648 | | | | | $ | 686,743 | | |
Name
|
| |
Age
|
| |
Position
|
|
Anthony Casalena | | |
39
|
| | Founder, Chief Executive Officer and Chairperson of the Board | |
Paul Gubbay | | |
53
|
| | Chief Product Officer | |
Marcela Martin | | |
49
|
| | Chief Financial Officer | |
Courtenay O’Connor | | |
41
|
| | General Counsel and Secretary | |
Andrew Braccia | | |
45
|
| | Director | |
Michael Fleisher | | |
56
|
| | Director | |
Jonathan Klein | | |
60
|
| | Director | |
Liza Landsman | | |
52
|
| | Director | |
Anton Levy | | |
46
|
| | Director | |
Name and Principal
Position |
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($)(3) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
Anthony Casalena
Chief Executive Officer |
| | | | 2020 | | | | | | 650,000 | | | | | | — | | | | | | — | | | | | | 475,336(4) | | | | | | 1,125,336 | | |
Marcela Martin
Chief Financial Officer |
| | | | 2020 | | | | | | 104,167 | | | | | | 200,000 | | | | | | 2,900,012 | | | | | | 157,668(5) | | | | | | 3,361,847 | | |
Paul Gubbay
Chief Product Officer |
| | | | 2020 | | | | | | 260,417 | | | | | | 525,000 | | | | | | 2,700,017 | | | | | | 2,768(6) | | | | | | 3,488,202 | | |
| | |
Stock Awards
|
| |||||||||
Name
|
| |
Number of Shares or Units of Stock
That Have Not Vested |
| |
Market Value of Shares or Units of
Stock That Have Not Vested ($)(1) |
| ||||||
Anthony Casalena
|
| | | | 4,460,858(2) | | | | | | 218,582,042 | | |
Marcela Martin
|
| | | | 61,480(3) | | | | | | 3,012,520 | | |
Paul Gubbay
|
| | | | 55,797(4) | | | | | | 2,734,053 | | |
Company Stock Price Target
|
| |
Cumulative Number
of Shares to Vest |
| |||
$105.00
|
| | | | 275,000 | | |
$140.00
|
| | | | 550,000 | | |
$175.00
|
| | | | 825,000 | | |
$210.00
|
| | | | 1,100,000 | | |
$245.00
|
| | | | 1,375,000 | | |
$280.00
|
| | | | 1,650,000 | | |
$315.00
|
| | | | 1,925,000 | | |
$350.00
|
| | | | 2,200,000 | | |
$385.00
|
| | | | 2,475,000 | | |
$420.00
|
| | | | 2,750,000 | | |
Title
|
| |
Ownership
Guideline |
| |||
Chief Executive Officer
|
| | | | 6x | | |
Senior Vice President and Above
|
| | | | 1x | | |
Non-Employee Director
|
| | | | 1x | | |
Name(1)
|
| |
Fees Earned or
Paid in Cash ($)(2) |
| |
Stock
Awards ($)(3)(4) |
| |
Total
($) |
| |||||||||
Jonathan Klein
|
| | | | 40,000 | | | | | | 169,987 | | | | | | 209,987 | | |
Liza Landsman
|
| | | | 40,000 | | | | | | 169,987 | | | | | | 209,987 | | |
Michael Fleisher
|
| | | | 60,000 | | | | | | 169,987 | | | | | | 229,987 | | |
Stockholder
|
| |
Aggregate
Purchase Price ($) |
| |||
Entities affiliated with Accel
|
| | | | 40,000,003 | | |
Entities affiliated with General Atlantic
|
| | | | 40,000,003 | | |
Stockholder
|
| |
Aggregate
Purchase Price ($) |
| |||
Anthony Casalena
|
| | | | 96,810,428 | | |
Jonathan Klein
|
| | | | 4,145,940 | | |
Entities affiliated with Accel
|
| | | | 60,505,503 | | |
Entities affiliated with General Atlantic
|
| | | | 108,348,829 | | |
Entities affiliated with Index Ventures
|
| | | | 78,868,580 | | |
| | |
Shares Beneficially Owned
|
| | | | | | | |||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B+
|
| |
Total
Voting† % |
| |
Shares of Class A
Common Stock Being Registered |
| ||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||
Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Anthony Casalena(1)
|
| | | | — | | | | | | * | | | | | | 49,086,410 | | | | | | 75.7 | | | | | | 68.2 | | | | | | 6,200,000 | | |
Paul Gubbay
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | |
Marcela Martin
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | |
Andrew Braccia(2)
|
| | | | 15,514,196 | | | | | | 21.7 | | | | | | — | | | | | | * | | | | | | 2.1 | | | | | | — | | |
Michael Fleisher
|
| | | | 38,236 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | 38,236 | | |
Jonathan Klein(3)
|
| | | | 208,438 | | | | | | * | | | | | | 680,064 | | | | | | 1.1 | | | | | | * | | | | | | 888,502 | | |
Liza Landsman
|
| | | | 20,886 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | 20,886 | | |
Anton Levy
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | |
All executive officers and directors as a group (9 persons)(4)
|
| | | | 15,816,201 | | | | | | 22.2 | | | | | | 49,809,224 | | | | | | 76.8 | | | | | | 71.4 | | | | | | 7,224,819 | | |
Other 5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Accel(5)
|
| | | | 15,514,196 | | | | | | 21.7 | | | | | | — | | | | | | * | | | | | | 2.1 | | | | | | 3,878,549 | | |
Entities affiliated with General Atlantic(6)
|
| | | | 22,361,073 | | | | | | 31.4 | | | | | | 4,958,345 | | | | | | 7.7 | | | | | | 9.9 | | | | | | 13,659,709 | | |
Entities affiliated with Index
Ventures(7) |
| | | | 19,460,619 | | | | | | 27.3 | | | | | | — | | | | | | * | | | | | | 2.7 | | | | | | 6,486,873 | | |
Other Registered Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Executive Officers and Non-Director Service Providers Holding Common Stock(8)
|
| | | | 285,343 | | | | | | * | | | | | | 4,235,200 | | | | | | 6.3 | | | | | | 5.7 | | | | | | 2,363,657 | | |
All Other Registered Stockholders
|
| | | | 10,484,785 | | | | | | 14.7 | | | | | | — | | | | | | — | | | | | | 1.4 | | | | | | 6,788,213 | | |
| | |
Page
|
| |||
Squarespace, Inc. | | | | | | | |
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
Condensed Consolidated Financial Statements: | | | | | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
| | | | F-50 | | | |
| | | | F-51 | | | |
Tock, Inc. | | | | | | | |
| | | | F-74 | | | |
Financial Statements | | | | | | | |
| | | | F-75 | | | |
| | | | F-77 | | | |
| | | | F-78 | | | |
| | | | F-79 | | | |
| | | | F-80 | | |
| | |
December 31, 2019
|
| |
December 31, 2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 43,649 | | | | | $ | 57,891 | | |
Investment in marketable securities
|
| | | | 76,784 | | | | | | 37,462 | | |
Account receivables
|
| | | | 4,573 | | | | | | 7,516 | | |
Prepaid expenses and other current assets
|
| | | | 36,745 | | | | | | 37,384 | | |
Total current assets
|
| | | | 161,751 | | | | | | 140,253 | | |
Property and equipment, net
|
| | | | 60,137 | | | | | | 49,249 | | |
Deferred income taxes
|
| | | | 2,896 | | | | | | 7,773 | | |
Goodwill
|
| | | | 83,171 | | | | | | 83,171 | | |
Intangible assets, net
|
| | | | 26,185 | | | | | | 18,868 | | |
Other assets
|
| | | | 2,589 | | | | | | 7,452 | | |
Total assets
|
| | | $ | 336,729 | | | | | $ | 306,766 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Equity/ (Deficit)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,204 | | | | | $ | 16,758 | | |
Accrued liabilities
|
| | | | 46,392 | | | | | | 46,779 | | |
Deferred revenue
|
| | | | 164,428 | | | | | | 210,392 | | |
Debt, current portion
|
| | | | 8,750 | | | | | | 13,586 | | |
Deferred rent and lease incentives, current portion
|
| | | | 939 | | | | | | 1,197 | | |
Total current liabilities
|
| | | | 223,713 | | | | | | 288,712 | | |
Debt, non-current portion
|
| | | | 339,429 | | | | | | 525,752 | | |
Deferred rent and lease incentives, non-current portion
|
| | | | 23,909 | | | | | | 24,856 | | |
Other liabilities
|
| | | | 224 | | | | | | 262 | | |
Total liabilities
|
| | | | 587,275 | | | | | | 839,582 | | |
Commitments and contingencies (see Note 13) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, par value of $0.0001; 118,117,738 shares authorized; 104,446,332 shares issued and outstanding as of December 31, 2019 and 2020, respectively
|
| | | | 126,546 | | | | | | 131,390 | | |
Stockholders’ equity/(deficit): | | | | | | | | | | | | | |
Class A common stock, par value of $0.0001; 159,000,000 shares
authorized; 8,185,625 and 8,903,770 shares issued and outstanding as of December 31, 2019 and 2020, respectively |
| | | | 1 | | | | | | 1 | | |
Class B common stock, par value of $0.0001; 93,782,222 shares authorized; 13,470,755 and 14,368,532 shares issued and outstanding as of December 31, 2019 and 2020, respectively
|
| | | | 1 | | | | | | 1 | | |
Additional paid in capital
|
| | | | 1,196 | | | | | | 9,043 | | |
Accumulated other comprehensive income/(loss)
|
| | | | (108) | | | | | | 2,455 | | |
Accumulated deficit
|
| | | | (378,182) | | | | | | (675,706) | | |
Total stockholders’ deficit
|
| | | | (377,092) | | | | | | (664,206) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ equity/(deficit)
|
| | | $ | 336,729 | | | | | $ | 306,766 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenue
|
| | | $ | 484,751 | | | | | $ | 621,149 | | |
Cost of revenue
|
| | | | 81,910 | | | | | | 98,337 | | |
Gross profit
|
| | | | 402,841 | | | | | | 522,812 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and product development
|
| | | | 107,645 | | | | | | 167,906 | | |
Marketing and sales
|
| | | | 184,278 | | | | | | 260,039 | | |
General and administrative
|
| | | | 49,578 | | | | | | 54,647 | | |
Total operating expenses
|
| | | | 341,501 | | | | | | 482,592 | | |
Operating income
|
| | | | 61,340 | | | | | | 40,220 | | |
Interest expense
|
| | | | (1,080) | | | | | | (10,043) | | |
Other income/(loss), net
|
| | | | 3,815 | | | | | | (7,678) | | |
Income before (provision for)/benefit from income taxes
|
| | | | 64,075 | | | | | | 22,499 | | |
(Provision for)/benefit from income taxes
|
| | | | (5,923) | | | | | | 8,089 | | |
Net income
|
| | | $ | 58,152 | | | | | $ | 30,588 | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | | (5,340) | | | | | | (4,844) | | |
Deemed dividends upon repurchase of redeemable convertible preferred
stock |
| | | | (311,610) | | | | | | — | | |
Declared dividends to preferred shareholders
|
| | | | — | | | | | | (278,454) | | |
Net loss attributable to Class A and Class B common stockholders
|
| | | $ | (258,798) | | | | | $ | (252,710) | | |
Net loss per share attributable to Class A and Class B common stockholders,
basic and diluted |
| | | $ | (14.91) | | | | | $ | (14.10) | | |
Weighted-average shares used in computing net loss per share attributable to Class A and Class B stockholders, basic and diluted
|
| | | | 17,354,458 | | | | | | 17,917,236 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 58,152 | | | | | $ | 30,588 | | |
Other comprehensive income/(loss): | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (86) | | | | | | 2,528 | | |
Unrealized gain on marketable securities, net of income taxes of $44 and $11, respectively
|
| | | | 134 | | | | | | 35 | | |
Total other comprehensive income/(loss)
|
| | | | 48 | | | | | | 2,563 | | |
Total comprehensive income/(loss)
|
| | | $ | 58,200 | | | | | $ | 33,151 | | |
| | |
Redeemable
Convertible Preferred Stock |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional Paid
in Capital |
| |
Accumulated
Other Comprehensive Income/(Loss) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity/ (Deficit) |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 118,117,738 | | | | | $ | 144,819 | | | | | | | 8,030,251 | | | | | $ | 1 | | | | | | 13,359,956 | | | | | $ | 1 | | | | | $ | 3,187 | | | | | $ | (156) | | | | | $ | (81,098) | | | | | $ | (78,065) | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,321 | | | | | | — | | | | | | — | | | | | | 18,321 | | |
Stock option exercises
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,481,266 | | | | | | — | | | | | | 3,982 | | | | | | — | | | | | | — | | | | | | 3,982 | | |
Vested RSUs converted to common shares
|
| | | | — | | | | | | — | | | | | | | 385,735 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of Class A common
stock and retirement |
| | | | — | | | | | | — | | | | | | | (184,779) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,340) | | | | | | — | | | | | | — | | | | | | (3,340) | | |
Tender offer repurchase and share retirement
|
| | | | — | | | | | | — | | | | | | | (34,104) | | | | | | — | | | | | | (1,779,290) | | | | | | — | | | | | | (15,614) | | | | | | — | | | | | | (28,849) | | | | | | (44,463) | | |
Investor repurchase and share retirement
|
| | | | (13,671,406) | | | | | | (23,613) | | | | | | | (11,478) | | | | | | — | | | | | | (591,177) | | | | | | — | | | | | | — | | | | | | — | | | | | | (326,387) | | | | | | (326,387) | | |
Accretion of redeemable convertible preferred stock
|
| | | | — | | | | | | 5,340 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,340) | | | | | | — | | | | | | — | | | | | | (5,340) | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,152 | | | | | | 58,152 | | |
Total impact on comprehensive
income, net of taxes |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48 | | | | | | — | | | | | | 48 | | |
Balance at December 31, 2019
|
| | | | 104,446,332 | | | | | $ | 126,546 | | | | | | | 8,185,625 | | | | | $ | 1 | | | | | | 13,470,755 | | | | | $ | 1 | | | | | $ | 1,196 | | | | | $ | (108) | | | | | $ | (378,182) | | | | | $ | (377,092) | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,417 | | | | | | — | | | | | | — | | | | | | 31,417 | | |
Stock option exercises
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 897,777 | | | | | | — | | | | | | 1,435 | | | | | | — | | | | | | — | | | | | | 1,435 | | |
Vested RSUs converted to common shares
|
| | | | — | | | | | | — | | | | | | | 1,366,242 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of Class A common
stock and retirement |
| | | | — | | | | | | — | | | | | | | (648,097) | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,161) | | | | | | — | | | | | | — | | | | | | (20,161) | | |
Investor repurchase and share retirement
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of redeemable convertible preferred stock
|
| | | | — | | | | | | 4,844 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,844) | | | | | | — | | | | | | — | | | | | | (4,844) | | |
Dividends declared
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (328,112) | | | | | | (328,112) | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,588 | | | | | | 30,588 | | |
Total other comprehensive income, net of taxes
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,563 | | | | | | — | | | | | | 2,563 | | |
Balance at December 31, 2020
|
| | | | 104,446,332 | | | | | $ | 131,390 | | | | | | | 8,903,770 | | | | | $ | 1 | | | | | | 14,368,532 | | | | | $ | 1 | | | | | $ | 9,043 | | | | | $ | 2,455 | | | | | $ | (675,706) | | | | | $ | (664,206) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income
|
| | | $ | 58,152 | | | | | $ | 30,588 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 18,309 | | | | | | 21,703 | | |
Stock-based compensation
|
| | | | 17,975 | | | | | | 31,254 | | |
Deferred income taxes
|
| | | | (4,018) | | | | | | (4,852) | | |
Other
|
| | | | (310) | | | | | | 2,437 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (133) | | | | | | (2,936) | | |
Prepaid expenses and other current assets
|
| | | | (17,910) | | | | | | 8,659 | | |
Accounts payable and accrued liabilities
|
| | | | 987 | | | | | | 27,115 | | |
Deferred revenue
|
| | | | 30,347 | | | | | | 40,104 | | |
Deferred rent and lease incentives
|
| | | | 200 | | | | | | 1,199 | | |
Other operating assets and liabilities
|
| | | | (1,266) | | | | | | (5,241) | | |
Net cash provided by operating activities
|
| | | | 102,333 | | | | | | 150,030 | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from the sale and maturities of marketable securities
|
| | | | 174,583 | | | | | | 148,762 | | |
Purchases of marketable securities
|
| | | | (145,850) | | | | | | (109,966) | | |
Purchase of property and equipment
|
| | | | (8,217) | | | | | | (4,712) | | |
Cash paid for acquisitions, net of acquired cash
|
| | | | (95,744) | | | | | | — | | |
Other
|
| | | | (95) | | | | | | 178 | | |
Net cash (used in)/provided by investing activities
|
| | | | (75,323) | | | | | | 34,262 | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Borrowings on term loan
|
| | | | 349,100 | | | | | | 197,325 | | |
Payment of debt issuance costs
|
| | | | (938) | | | | | | — | | |
Principal payments on debt
|
| | | | (556) | | | | | | (6,563) | | |
Contingent consideration paid for acquisition
|
| | | | — | | | | | | (15,000) | | |
Dividends paid
|
| | | | — | | | | | | (327,745) | | |
Surrender of Class A common stock for tax purposes
|
| | | | (3,340) | | | | | | (20,161) | | |
Proceeds from exercise of stock options
|
| | | | 4,370 | | | | | | 1,435 | | |
Payments for Tender Offer
|
| | | | (44,463) | | | | | | — | | |
Payments for Investor Repurchase
|
| | | | (350,000) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (45,827) | | | | | | (170,709) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (171) | | | | | | 659 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | (18,988) | | | | | | 14,242 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 62,637 | | | | | | 43,649 | | |
Cash and cash equivalents at the end of the period
|
| | | $ | 43,649 | | | | | $ | 57,891 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | 603 | | | | | $ | 9,429 | | |
Cash paid during the year for taxes
|
| | | $ | 13,265 | | | | | $ | 6,580 | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCE ACTIVITIES
|
| | | | | | | | | | | | |
Purchases of property and equipment included in accounts payable
|
| | | $ | 293 | | | | | $ | 104 | | |
Dividends declared included in accrued liabilities
|
| | | $ | — | | | | | $ | 367 | | |
Capitalized stock-based compensation
|
| | | $ | 346 | | | | | $ | 163 | | |
Payment withheld on acquisition
|
| | | $ | 14,376 | | | | | $ | — | | |
| | |
Year Ended December 31, 2019
|
| |||||||||||||||
| | |
Presence
|
| |
Commerce
|
| |
Total
|
| |||||||||
Subscription revenue | | | | | | | | | | | | | | | | | | | |
Transferred over time
|
| | | $ | 395,721 | | | | | $ | 64,388 | | | | | $ | 460,109 | | |
Transferred at a point in time
|
| | | | 7,347 | | | | | | — | | | | | | 7,347 | | |
Non-subscription revenue | | | | | | | | | | | | | | | | | | | |
Transferred over time
|
| | | | 609 | | | | | | 19 | | | | | | 628 | | |
Transferred at a point in time
|
| | | | 479 | | | | | | 16,188 | | | | | | 16,667 | | |
Total revenue
|
| | | $ | 404,156 | | | | | $ | 80,595 | | | | | $ | 484,751 | | |
| | |
Year Ended December 31, 2020
|
| |||||||||||||||
| | |
Presence
|
| |
Commerce
|
| |
Total
|
| |||||||||
Subscription revenue | | | | | | | | | | | | | | | | | | | |
Transferred over time
|
| | | $ | 466,321 | | | | | $ | 110,988 | | | | | $ | 577,309 | | |
Transferred at a point in time
|
| | | | 8,700 | | | | | | — | | | | | | 8,700 | | |
Non-subscription revenue | | | | | | | | | | | | | | | | | | | |
Transferred over time
|
| | | | 1,430 | | | | | | 208 | | | | | | 1,638 | | |
Transferred at a point in time
|
| | | | 1,380 | | | | | | 32,122 | | | | | | 33,502 | | |
Total revenue
|
| | | $ | 477,831 | | | | | $ | 143,318 | | | | | $ | 621,149 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
United States
|
| | | $ | 343,051 | | | | | $ | 430,118 | | |
International
|
| | | | 141,700 | | | | | | 191,031 | | |
Total revenue
|
| | | $ | 484,751 | | | | | $ | 621,149 | | |
| | |
December 31, 2019
|
| |
December 31, 2020
|
| ||||||
Prepaid referral fees, current
|
| | | $ | 1,370 | | | | | $ | 3,452 | | |
Prepaid referral fees, non-current
|
| | | | 2,189 | | | | | | 7,018 | | |
Prepaid app fees, current
|
| | | | 295 | | | | | | 1,016 | | |
Total capitalized contract costs
|
| | | $ | 3,854 | | | | | $ | 11,486 | | |
Identified Intangible Assets
|
| |
Useful Life
|
|
Technology
|
| |
5 years
|
|
Tradename
|
| |
3 years
|
|
Customer relationships
|
| |
3 years
|
|
Identified Intangible Assets
|
| |
Useful Life
|
|
Technology
|
| |
5 years
|
|
Tradename
|
| |
3 years
|
|
Customer relationships
|
| |
8 years
|
|
Identified Intangible Assets
|
| |
Useful Life
|
|
Technology
|
| |
5 years
|
|
Tradename
|
| |
3 years
|
|
Customer relationships
|
| |
2 years
|
|
| | |
Acuity
|
| |
Videolicious
|
| |
Unfold
|
| |
Total
|
| ||||||||||||
Net tangible assets (liabilities) acquired
|
| | | $ | (349) | | | | | $ | (1,546) | | | | | $ | (138) | | | | | $ | (2,033) | | |
Technology
|
| | | | 12,700 | | | | | | 1,200 | | | | | | 633 | | | | | | 14,533 | | |
Customer relationships
|
| | | | 3,700 | | | | | | 4,300 | | | | | | 830 | | | | | | 8,830 | | |
| | |
Acuity
|
| |
Videolicious
|
| |
Unfold
|
| |
Total
|
| ||||||||||||
Tradename
|
| | | | 1,100 | | | | | | 210 | | | | | | 5,186 | | | | | | 6,496 | | |
Net assets acquired
|
| | | $ | 17,151 | | | | | $ | 4,164 | | | | | $ | 6,511 | | | | | $ | 27,826 | | |
Consideration
|
| | | | 49,311 | | | | | | 11,670 | | | | | | 50,016 | | | | | | 110,997 | | |
Goodwill
|
| | | $ | 32,160 | | | | | $ | 7,506 | | | | | $ | 43,505 | | | | | $ | 83,171 | | |
|
| | |
Year Ended
December 31, 2019 |
| |||
Consideration transferred
|
| | | $ | 110,997 | | |
Less: Acquisition Liability
|
| | | | (14,376) | | |
Less: Cash acquired
|
| | | | (877) | | |
Cash paid for acquisitions, net of acquired cash
|
| | | $ | 95,744 | | |
| | |
December 31, 2019
|
| | |||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Aggregate
Fair Value |
| | ||||||||||||||
Corporate bonds and commercial paper
|
| | | $ | 38,696 | | | | | $ | 67 | | | | | $ | — | | | | | $ | 38,763 | | | | ||
Asset backed securities
|
| | | | 20,924 | | | | | | 25 | | | | | | (4) | | | | | | 20,945 | | | | ||
U.S. treasuries
|
| | | | 17,059 | | | | | | 18 | | | | | | (1) | | | | | | 17,076 | | | | | |
Total investment in marketable securities
|
| | | $ | 76,679 | | | | | $ | 110 | | | | | $ | (5) | | | | | $ | 76,784 | | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Aggregate
Fair Value |
| ||||||||||||
Corporate bonds and commercial paper
|
| | | $ | 21,438 | | | | | $ | 55 | | | | | $ | — | | | | | $ | 21,493 | | |
Asset backed securities
|
| | | | 7,820 | | | | | | 94 | | | | | | — | | | | | | 7,914 | | |
U.S. treasuries
|
| | | | 8,053 | | | | | | 2 | | | | | | — | | | | | | 8,055 | | |
Total investment in marketable securities
|
| | | $ | 37,311 | | | | | $ | 151 | | | | | $ | — | | | | | $ | 37,462 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 Months
|
| |
12 Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
Asset backed securities
|
| | | $ | 3,017 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | $ | 3,017 | | | | | $ | (4) | | |
U.S. treasuries
|
| | | | 4,009 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 4,009 | | | | | | (1) | | |
Total
|
| | | $ | 7,026 | | | | | $ | (5) | | | | | $ | — | | | | | $ | — | | | | | $ | 7,026 | | | | | $ | (5) | | |
| | |
December 31, 2019
|
| |
December 31, 2020
|
| ||||||
Due within 1 year
|
| | | $ | 68,906 | | | | | $ | 32,607 | | |
Due in 1 year through 5 years
|
| | | | 7,878 | | | | | | 4,855 | | |
Total investment in marketable securities
|
| | | $ | 76,784 | | | | | $ | 37,462 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Interest income
|
| | | $ | 1,919 | | | | | $ | 1,373 | | |
Accretion income/(expense)
|
| | | | 998 | | | | | | (278) | | |
Total investment income
|
| | | $ | 2,917 | | | | | $ | 1,095 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 564 | | | | | $ | — | | | | | $ | — | | | | | $ | 564 | | |
Available-for-sale debt securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate bonds and commercial paper
|
| | | | — | | | | | | 38,763 | | | | | | — | | | | | | 38,763 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Asset backed securities
|
| | | | — | | | | | | 20,945 | | | | | | — | | | | | | 20,945 | | |
U.S. treasuries
|
| | | | 17,076 | | | | | | — | | | | | | — | | | | | | 17,076 | | |
Total
|
| | | $ | 17,640 | | | | | $ | 59,708 | | | | | $ | — | | | | | $ | 77,348 | | |
|
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 876 | | | | | $ | — | | | | | $ | — | | | | | $ | 876 | | |
Available-for-sale debt securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate bonds and commercial paper
|
| | | | — | | | | | | 21,493 | | | | | | — | | | | | | 21,493 | | |
Asset backed securities
|
| | | | — | | | | | | 7,914 | | | | | | — | | | | | | 7,914 | | |
U.S. treasuries
|
| | | | 8,055 | | | | | | — | | | | | | — | | | | | | 8,055 | | |
Total
|
| | | $ | 8,931 | | | | | $ | 29,407 | | | | | $ | — | | | | | $ | 38,338 | | |
| | |
December 31, 2019
|
| |
December 31, 2020
|
| ||||||
Prepaid advertising
|
| | | $ | 18,565 | | | | | $ | 9,645 | | |
Prepaid income tax
|
| | | | 7,152 | | | | | | 16,924 | | |
Prepaid operational expenses
|
| | | | 4,870 | | | | | | 5,152 | | |
Other current assets
|
| | | | 6,158 | | | | | | 5,663 | | |
Total prepaid expenses and other current assets
|
| | | $ | 36,745 | | | | | $ | 37,384 | | |
| | |
Estimated Useful Life (Years)
|
| |
December 31, 2019
|
| |
December 31, 2020
|
| ||||||
Computer hardware
|
| |
3
|
| | | $ | 24,803 | | | | | $ | 27,088 | | |
Furniture and fixtures
|
| |
7
|
| | | | 4,515 | | | | | | 4,675 | | |
Leasehold improvements
|
| |
Shorter of estimated useful
life or remaining term of lease |
| | | | 65,660 | | | | | | 66,380 | | |
| | |
Estimated Useful Life (Years)
|
| |
December 31, 2019
|
| |
December 31, 2020
|
| | ||||||||
Capitalized software development
costs |
| |
3
|
| | | | 10,857 | | | | | | 11,228 | | | | ||
Total property and equipment
|
| | | | | | | 105,835 | | | | | | 109,371 | | | | ||
Less: accumulated depreciation and
amortization |
| | | | | | | (45,698) | | | | | | (60,122) | | | | | |
Total property and equipment, net
|
| | | | | | $ | 60,137 | | | | | $ | 49,249 | | | | ||
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cost of revenue
|
| | | $ | 7,681 | | | | | $ | 7,298 | | |
Research and product development
|
| | | | 3,847 | | | | | | 4,034 | | |
Marketing and sales
|
| | | | 1,241 | | | | | | 1,384 | | |
General and administrative
|
| | | | 1,866 | | | | | | 1,600 | | |
Total depreciation and amortization expense
|
| | | $ | 14,635 | | | | | $ | 14,316 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cost of revenue
|
| | | $ | 1,161 | | | | | $ | 2,469 | | |
General and administrative expenses
|
| | | | 342 | | | | | | 288 | | |
Total amortization of capitalized software development costs
|
| | | $ | 1,503 | | | | | $ | 2,757 | | |
| | |
Useful
Lives (in years) |
| |
December 31, 2019
|
| | |||||||||||||||||
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| | ||||||||||||||
Technology
|
| |
5
|
| | | $ | 14,533 | | | | | $ | (1,905) | | | | | $ | 12,628 | | | | ||
Customer relationships
|
| |
2 to 8
|
| | | | 8,830 | | | | | | (1,116) | | | | | | 7,714 | | | | ||
Tradenames
|
| |
3
|
| | | | 6,496 | | | | | | (653) | | | | | | 5,843 | | | | ||
Total intangible assets, net
|
| | | | | | $ | 29,859 | | | | | $ | (3,674) | | | | | $ | 26,185 | | | | | |
| | |
Useful
Lives (in years) |
| |
December 31, 2020
|
| | |||||||||||||||||
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| | ||||||||||||||
Technology
|
| |
5
|
| | | $ | 14,533 | | | | | $ | (4,818) | | | | | $ | 9,715 | | | | ||
Customer relationships
|
| |
2 to 8
|
| | | | 8,830 | | | | | | (3,348) | | | | | | 5,482 | | | | ||
Tradenames
|
| |
3
|
| | | | 6,496 | | | | | | (2,825) | | | | | | 3,671 | | | | ||
Total intangible assets, net
|
| | | | | | $ | 29,859 | | | | | $ | (10,991) | | | | | $ | 18,868 | | | | | |
| | |
Year Ended December 31, 2020
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cost of revenue
|
| | | $ | 1,905 | | | | | $ | 2,915 | | |
Marketing and sales
|
| | | | — | | | | | | 2,232 | | |
General and administrative
|
| | | | 1,769 | | | | | | 2,240 | | |
Total amortization of finite-lived intangible assets
|
| | | $ | 3,674 | | | | | $ | 7,387 | | |
Year Ending December 31,
|
| |
Amount
|
| |||
2021
|
| | | $ | 7,168 | | |
2022
|
| | | | 5,311 | | |
2023
|
| | | | 3,444 | | |
2024
|
| | | | 1,533 | | |
2025
|
| | | | 538 | | |
Thereafter
|
| | | | 874 | | |
Total
|
| | | $ | 18,868 | | |
| | |
December 31, 2019
|
| |
December 31, 2020
|
| ||||||
Accrued marketing expenses
|
| | | $ | 14,042 | | | | | $ | 26,459 | | |
Accrued indirect taxes
|
| | | | 11,239 | | | | | | 13,463 | | |
Accrued Acquisition Liability
|
| | | | 14,812 | | | | | | — | | |
Other accrued expenses
|
| | | | 6,299 | | | | | | 6,857 | | |
Total accrued liabilities
|
| | | $ | 46,392 | | | | | $ | 46,779 | | |
| | |
December 31, 2019
|
| |
December 31, 2020
|
| ||||||
Term Loan
|
| | | $ | 350,000 | | | | | $ | 543,437 | | |
Less: unamortized original issue discount
|
| | | | (892) | | | | | | (3,356) | | |
Less: unamortized deferred financing costs
|
| | | | (929) | | | | | | (743) | | |
Less: debt, current
|
| | | | (8,750) | | | | | | (13,586) | | |
Total debt, non-current
|
| | | $ | 339,429 | | | | | $ | 525,752 | | |
Year Ending December 31,
|
| |
Amount
|
| |||
2021
|
| | | $ | 13,586 | | |
2022
|
| | | | 13,586 | | |
2023
|
| | | | 40,758 | | |
2024
|
| | | | 40,758 | | |
2025
|
| | | | 434,749 | | |
Total
|
| | | $ | 543,437 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
U.S.
|
| | | $ | 55,896 | | | | | $ | 16,672 | | |
Foreign
|
| | | | 8,179 | | | | | | 5,827 | | |
Income before (provision for)/benefit from income taxes
|
| | | $ | 64,075 | | | | | $ | 22,499 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | (7,663) | | | | | $ | 5,421 | | |
State
|
| | | | (975) | | | | | | (660) | | |
Foreign
|
| | | | (1,303) | | | | | | (1,524) | | |
Total current
|
| | | | (9,941) | | | | | | 3,237 | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | 3,243 | | | | | | 4,340 | | |
State
|
| | | | 646 | | | | | | (151) | | |
Foreign
|
| | | | 129 | | | | | | 663 | | |
Total deferred
|
| | | | 4,018 | | | | | | 4,852 | | |
(Provision for)/benefit from income taxes
|
| | | $ | (5,923) | | | | | $ | 8,089 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Expected provision for income tax at federal statutory tax rate (21%)
|
| | | $ | (13,454) | | | | | $ | (4,725) | | |
Effect of: | | | | | | | | | | | | | |
State and local income taxes, net of federal benefit
|
| | | | (651) | | | | | | (230) | | |
Nondeductible expenses
|
| | | | (791) | | | | | | (283) | | |
Stock-based compensation
|
| | | | 7,722 | | | | | | 5,192 | | |
Effect of foreign operations
|
| | | | 477 | | | | | | 231 | | |
Foreign-derived intangible income deduction
|
| | | | 610 | | | | | | 236 | | |
Research and development credits, net
|
| | | | — | | | | | | 10,644 | | |
Nondeductible compensation
|
| | | | — | | | | | | (2,498) | | |
Other adjustments
|
| | | | 164 | | | | | | (478) | | |
(Provision for)/benefit from income taxes
|
| | | $ | (5,923) | | | | | $ | 8,089 | | |
| | |
December 31, 2019
|
| |
December 31, 2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 1,206 | | | | | $ | 1,020 | | |
Deferred lease incentives
|
| | | | 2,341 | | | | | | 2,085 | | |
Deferred rent
|
| | | | 3,614 | | | | | | 3,944 | | |
Unrealized foreign currency gain
|
| | | | — | | | | | | 1,345 | | |
Research and development tax credits
|
| | | | — | | | | | | 3,523 | | |
Net operating loss carryforwards
|
| | | | 4,532 | | | | | | 4,243 | | |
Total deferred tax assets
|
| | | | 11,693 | | | | | | 16,160 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Deferred expenses
|
| | | | (925) | | | | | | (2,181) | | |
Software development costs
|
| | | | (2,171) | | | | | | (1,583) | | |
Depreciation and amortization
|
| | | | (3,065) | | | | | | (4,020) | | |
Stock-based compensation
|
| | | | (2,433) | | | | | | (602) | | |
Capital loss carryforward
|
| | | | — | | | | | | (1) | | |
Other
|
| | | | (203) | | | | | | — | | |
Total deferred tax liabilities
|
| | | | (8,797) | | | | | | (8,387) | | |
Net deferred tax asset
|
| | | $ | 2,896 | | | | | $ | 7,773 | | |
| | |
Year Ended
December 31, 2020 |
| |||
Balance at beginning of year
|
| | | $ | — | | |
Additions based on tax positions taken during a prior period
|
| | | | 4,085 | | |
Additions based on tax positions taken during the current period
|
| | | | 1,217 | | |
Balance at end of year
|
| | | $ | 5,302 | | |
Location
|
| |
Primary Purpose
|
| |
Lease Expires
|
|
Varick Street, New York, New York | | |
Headquarters, Office
|
| |
October 2030
|
|
Portland, Oregon | | | Office | | |
January 2031
|
|
Los Angeles, California | | | Office | | |
January 2023
|
|
Dublin, Ireland | | | Office | | |
March 2030
|
|
Broadway, New York, New York | | | Office(1) | | |
June 2020
|
|
| | |
Operating Lease Payments
|
| |||
Years Ending: | | | | | | | |
2021
|
| | | $ | 13,890 | | |
2022
|
| | | | 14,192 | | |
2023
|
| | | | 14,054 | | |
2024
|
| | | | 14,557 | | |
2025
|
| | | | 13,965 | | |
Thereafter
|
| | | | 72,648 | | |
Total
|
| | | $ | 143,306 | | |
| | |
Authorized and
Originally Issued Shares |
| |
December 31, 2019
|
| ||||||||||||
| | |
Outstanding Shares
|
| |
Net Carrying Value
|
| ||||||||||||
A-1 Preferred Stock
|
| | | | 57,999,960 | | | | | | 54,431,446 | | | | | $ | 6 | | |
A-2 Preferred Stock
|
| | | | 47,483,380 | | | | | | 39,134,868 | | | | | | 62,368 | | |
B Preferred Stock
|
| | | | 12,634,398 | | | | | | 10,880,018 | | | | | | 64,172 | | |
Total
|
| | | | 118,117,738 | | | | | | 104,446,332 | | | | | $ | 126,546 | | |
| | |
Authorized and
Originally Issued Shares |
| |
December 31, 2020
|
| ||||||||||||
| | |
Outstanding Shares
|
| |
Net Carrying Value
|
| ||||||||||||
A-1 Preferred Stock
|
| | | | 57,999,960 | | | | | | 54,431,446 | | | | | $ | 6 | | |
A-2 Preferred Stock
|
| | | | 47,483,380 | | | | | | 39,134,868 | | | | | | 63,283 | | |
B Preferred Stock
|
| | | | 12,634,398 | | | | | | 10,880,018 | | | | | | 68,101 | | |
Total
|
| | | | 118,117,738 | | | | | | 104,446,332 | | | | | $ | 131,390 | | |
| | |
Redemption Value
|
| |||
Series A-2
|
| | | $ | 63,462 | | |
Series B
|
| | | | 68,891 | | |
Total redemption value
|
| | | $ | 132,353 | | |
| | |
December 31, 2019
|
| |||
Shares reserved for redeemable convertible preferred stock outstanding
|
| | | | 104,446,332 | | |
Options issued and outstanding
|
| | | | 6,602,149 | | |
RSUs
|
| | | | 5,723,783 | | |
Executive restricted stock
|
| | | | 4,460,858 | | |
Shares available for future grants
|
| | | | 1,787,435 | | |
Total
|
| | | | 123,020,557 | | |
| | |
December 31, 2020
|
| |||
Shares reserved for redeemable convertible preferred stock outstanding
|
| | | | 104,446,332 | | |
Options issued and outstanding
|
| | | | 5,228,413 | | |
RSUs
|
| | | | 5,441,475 | | |
Executive restricted stock
|
| | | | 4,460,858 | | |
Shares available for future grants
|
| | | | 8,727,557 | | |
Total
|
| | | | 128,304,635 | | |
| | |
December 31,
2018 |
| |
Additions
|
| |
Reclassifications
|
| |
Provision for
income taxes |
| |
December 31,
2019 |
| |||||||||||||||
Foreign currency translation loss
|
| | | $ | (101) | | | | | | (86) | | | | | | — | | | | | | — | | | | | $ | (187) | | |
Unrealized gains/(losses) on marketable securities
|
| | | | (55) | | | | | | 148 | | | | | | 30 | | | | | | (44) | | | | | | 79 | | |
Accumulated other comprehensive income/(loss)
|
| | | $ | (156) | | | | | | 62 | | | | | | 30 | | | | | | (44) | | | | | $ | (108) | | |
| | |
December 31,
2019 |
| |
Additions
|
| |
Reclassifications
|
| |
Provision for
income taxes |
| |
December 31,
2020 |
| |||||||||||||||
Foreign currency translation loss
|
| | | $ | (187) | | | | | | 2,528 | | | | | | — | | | | | | — | | | | | $ | 2,341 | | |
Unrealized gains/(losses) on marketable securities
|
| | | | 79 | | | | | | 41 | | | | | | 5 | | | | | | (11) | | | | | | 114 | | |
Accumulated other comprehensive income/(loss)
|
| | | $ | (108) | | | | | | 2,569 | | | | | | 5 | | | | | | (11) | | | | | $ | 2,455 | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Life (years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
As of December 31, 2018
|
| | | | 9,334,493 | | | | | $ | 2.08 | | | | | | 5.46 | | | | | $ | 115,122 | | |
Options granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options exercised
|
| | | | (2,481,266) | | | | | | 1.61 | | | | | | | | | | | | | | |
Options forfeited and cancelled
|
| | | | (251,078) | | | | | | 4.15 | | | | | | | | | | | | | | |
As of December 31, 2019
|
| | | | 6,602,149 | | | | | $ | 2.18 | | | | | | 4.69 | | | | | $ | 147,482 | | |
Options granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options exercised
|
| | | | (897,777) | | | | | | 1.60 | | | | | | | | | | | | | | |
Options forfeited and cancelled
|
| | | | (475,959) | | | | | | 6.05 | | | | | | | | | | | | | | |
As of December 31, 2020
|
| | | | 5,228,413 | | | | | $ | 1.93 | | | | | | 3.60 | | | | | $ | 246,101 | | |
Options vested at December 31, 2020
|
| | | | 5,138,861 | | | | | $ | 1.87 | | | | | | 3.55 | | | | | $ | 242,178 | | |
Options expected to vest at December 31, 2020
|
| | | | 89,552 | | | | | $ | 5.19 | | | | | | 0.48 | | | | | $ | 3,923 | | |
Exercisable at December 31, 2020
|
| | | | 5,138,861 | | | | | $ | 1.87 | | | | | | 3.55 | | | | | $ | 242,178 | | |
| | |
Number of RSUs
|
| |
Weighted Average
Grant Date Fair Value Per RSU |
| ||||||
RSUs outstanding – December 31, 2018
|
| | | | 2,012,399 | | | | | $ | 13.65 | | |
RSUs granted
|
| | | | 4,465,569 | | | | | | 17.55 | | |
RSUs vested
|
| | | | (385,735) | | | | | | 13.58 | | |
RSUs forfeited and cancelled
|
| | | | (368,450) | | | | | | 13.86 | | |
RSUs outstanding – December 31, 2019
|
| | | | 5,723,783 | | | | | $ | 16.70 | | |
RSUs granted
|
| | | | 1,585,618 | | | | | | 33.43 | | |
RSUs vested
|
| | | | (1,366,242) | | | | | | 16.16 | | |
RSUs forfeited and cancelled
|
| | | | (501,684) | | | | | | 16.79 | | |
RSUs outstanding – December 31, 2020
|
| | | | 5,441,475 | | | | | $ | 21.27 | | |
| | |
Shares
Available for Future Grant |
| |||
Balance at December 31, 2018
|
| | | | 5,448,697 | | |
Granted
|
| | | | (4,465,569) | | |
Forfeited and cancelled
|
| | | | 619,528 | | |
Reacquired to satisfy employee tax withholding obligations
|
| | | | 184,779 | | |
Balance as of December 31, 2019
|
| | | | 1,787,435 | | |
Additional Class A common shares available for issuance
|
| | | | 6,900,000 | | |
Granted
|
| | | | (1,585,618) | | |
Forfeited and expired
|
| | | | 977,643 | | |
Reacquired to satisfy employee tax withholding obligations
|
| | | | 648,097 | | |
Balance as of December 31, 2020
|
| | | | 8,727,557 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cost of revenue
|
| | | $ | 532 | | | | | $ | 780 | | |
Research and product development
|
| | | | 12,087 | | | | | | 21,619 | | |
Marketing and sales
|
| | | | 1,737 | | | | | | 3,144 | | |
General and administrative
|
| | | | 3,619 | | | | | | 5,711 | | |
Total stock-based compensation
|
| | | $ | 17,975 | | | | | $ | 31,254 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income
|
| | | $ | 58,152 | | | | | $ | 30,588 | | |
Less: accretion of redeemable convertible preferred stock to redemption value
|
| | | | (5,340) | | | | | | (4,844) | | |
Less: deemed dividends upon redemption of redeemable convertible preferred stock
|
| | | | (311,610) | | | | | | — | | |
Less: declared dividends to preferred shareholders
|
| | | | — | | | | | | (278,454) | | |
Net loss attributable to Class A and Class B common stockholders, basic and diluted
|
| | | $ | (258,798) | | | | | $ | (252,710) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net loss per share
attributable to Class A and Class B common stockholders, basic and diluted |
| | | | 17,354,458 | | | | | | 17,917,236 | | |
Net loss per share attributable to Class A and Class B common stockholders, basic and diluted
|
| | | $ | (14.91) | | | | | $ | (14.10) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 104,446,332 | | | | | | 104,446,332 | | |
Outstanding stock options
|
| | | | 6,602,149 | | | | | | 5,228,413 | | |
Restricted stock units
|
| | | | 5,723,783 | | | | | | 5,441,475 | | |
Executive restricted stock
|
| | | | 4,460,858 | | | | | | 4,460,858 | | |
Total
|
| | | | 121,233,122 | | | | | | 119,577,078 | | |
| | |
Tock
|
| |||
Net tangible assets acquired
|
| | | $ | 11,511 | | |
Deferred income tax liability
|
| | | | (17,923) | | |
Customer relationships – restaurants
|
| | | | 64,000 | | |
Customer relationships – enterprise
|
| | | | 19,000 | | |
Tradename
|
| | | | 6,000 | | |
Developed technology
|
| | | | 4,000 | | |
Net assets acquired
|
| | | $ | 86,588 | | |
Consideration
|
| | | | 425,615 | | |
Goodwill
|
| | | $ | 339,027 | | |
Compnay Stock Price Target
|
| |
Cumulative Number
of Shares to Vest |
| |||
$105.00
|
| | | | 275,000 | | |
$140.00
|
| | | | 550,000 | | |
$175.00
|
| | | | 825,000 | | |
$210.00
|
| | | | 1,100,000 | | |
$245.00
|
| | | | 1,375,000 | | |
$280.00
|
| | | | 1,650,000 | | |
$315.00
|
| | | | 1,925,000 | | |
$350.00
|
| | | | 2,200,000 | | |
$385.00
|
| | | | 2,475,000 | | |
$420.00
|
| | | | 2,750,000 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 57,891 | | | | | $ | 183,339 | | |
Restricted cash
|
| | | | — | | | | | | 17,011 | | |
Investment in marketable securities
|
| | | | 37,462 | | | | | | 31,500 | | |
Account receivables
|
| | | | 7,516 | | | | | | 9,254 | | |
Due from vendors
|
| | | | — | | | | | | 2,400 | | |
Prepaid expenses and other current assets
|
| | | | 37,384 | | | | | | 44,296 | | |
Total current assets
|
| | | | 140,253 | | | | | | 287,800 | | |
Property and equipment, net
|
| | | | 49,249 | | | | | | 46,855 | | |
Deferred income taxes
|
| | | | 7,773 | | | | | | 838 | | |
Goodwill
|
| | | | 83,171 | | | | | | 422,198 | | |
Intangible assets, net
|
| | | | 18,868 | | | | | | 106,849 | | |
Other assets
|
| | | | 7,452 | | | | | | 7,924 | | |
Total assets
|
| | | $ | 306,766 | | | | | $ | 872,464 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 16,758 | | | | | $ | 35,620 | | |
Accrued liabilities
|
| | | | 46,779 | | | | | | 61,292 | | |
Deferred revenue
|
| | | | 210,392 | | | | | | 227,751 | | |
Funds payable to customers
|
| | | | — | | | | | | 19,411 | | |
Debt, current portion
|
| | | | 13,586 | | | | | | 13,586 | | |
Deferred rent and lease incentives, current portion
|
| | | | 1,197 | | | | | | 1,231 | | |
Total current liabilities
|
| | | | 288,712 | | | | | | 358,891 | | |
Debt, non-current portion
|
| | | | 525,752 | | | | | | 522,576 | | |
Deferred rent and lease incentives, non-current portion
|
| | | | 24,856 | | | | | | 24,946 | | |
Deferred income taxes
|
| | | | — | | | | | | 11,026 | | |
Other liabilities
|
| | | | 262 | | | | | | 562 | | |
Total liabilities
|
| | | | 839,582 | | | | | | 918,001 | | |
Commitments and contingencies (see Note 13) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, par value of $0.0001; 118,117,738
shares authorized; 104,446,332 shares issued and outstanding as of December 31, 2020 and March 31, 2021 |
| | | | 131,390 | | | | | | 132,359 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Class A common stock, par value of $0.0001; 159,000,000 shares
authorized; 8,903,770 and 9,159,601 shares issued and outstanding as of December 31, 2020 and March 31, 2021, respectively |
| | | | 1 | | | | | | 1 | | |
Class B common stock, par value of $0.0001; 93,782,222 shares
authorized; 14,368,532 and 15,269,008 shares issued and outstanding as of December 31, 2020 and March 31, 2021, respectively |
| | | | 1 | | | | | | 2 | | |
Class C common stock, par value of $0.0001; 7,673,154 shares authorized; 0 and 7,202,353 shares issued and outstanding as of December 31, 2020 and March 31, 2021, respectively
|
| | | | — | | | | | | 1 | | |
Additional paid in capital
|
| | | | 9,043 | | | | | | 497,825 | | |
Accumulated other comprehensive income
|
| | | | 2,455 | | | | | | 1,128 | | |
Accumulated deficit
|
| | | | (675,706) | | | | | | (676,853) | | |
Total stockholders’ deficit
|
| | | | (664,206) | | | | | | (177,896) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 306,766 | | | | | $ | 872,464 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Revenue
|
| | | $ | 136,874 | | | | | $ | 179,646 | | |
Cost of revenue
|
| | | | 23,771 | | | | | | 27,408 | | |
Gross profit
|
| | | | 113,103 | | | | | | 152,238 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and product development
|
| | | | 36,086 | | | | | | 42,011 | | |
Marketing and sales
|
| | | | 75,580 | | | | | | 97,972 | | |
General and administrative
|
| | | | 13,786 | | | | | | 19,516 | | |
Total operating expenses
|
| | | | 125,452 | | | | | | 159,499 | | |
Operating loss
|
| | | | (12,349) | | | | | | (7,261) | | |
Interest expense
|
| | | | (3,130) | | | | | | (3,260) | | |
Other income, net
|
| | | | 1,205 | | | | | | 3,593 | | |
Loss before benefit from income taxes
|
| | | | (14,274) | | | | | | (6,928) | | |
Benefit from income taxes
|
| | | | 4,142 | | | | | | 5,782 | | |
Net loss
|
| | | $ | (10,132) | | | | | $ | (1,146) | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | | (1,181) | | | | | | (969) | | |
Net loss attributable to Class A, Class B, and Class C common stockholders
|
| | | $ | (11,313) | | | | | $ | (2,115) | | |
Net loss per share attributable to Class A, Class B, and Class C common stockholders, basic and diluted
|
| | | $ | (0.65) | | | | | $ | (0.11) | | |
Weighted-average shares used in computing net loss per share attributable to Class A, Class B, and Class C stockholders, basic and diluted
|
| | | | 17,417,384 | | | | | | 19,012,323 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Net loss
|
| | | $ | (10,132) | | | | | $ | (1,146) | | |
Other comprehensive loss: | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (353) | | | | | | (1,282) | | |
Unrealized loss on marketable securities, net of income taxes
|
| | | | (181) | | | | | | (45) | | |
Total other comprehensive loss
|
| | | | (534) | | | | | | (1,327) | | |
Total comprehensive loss
|
| | | $ | (10,666) | | | | | $ | (2,473) | | |
| | |
Redeemable
Convertible Preferred Stock |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class C
Common Stock |
| |
Additional
Paid in Capital |
| |
Accumulated
Other Comprehensive Income/(Loss) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | 104,446,332 | | | | | $ | 126,546 | | | | | | | 8,185,625 | | | | | $ | 1 | | | | | | 13,470,755 | | | | | $ | 1 | | | | | | — | | | | | $ | — | | | | | $ | 1,196 | | | | | $ | (108) | | | | | $ | (378,182) | | | | | $ | (377,092) | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,938 | | | | | | — | | | | | | — | | | | | | 7,938 | | |
Stock option exercises
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 241,803 | | | | | | — | | | | | | — | | | | | | — | | | | | | 387 | | | | | | — | | | | | | — | | | | | | 387 | | |
Vested RSUs converted to common
shares |
| | | | — | | | | | | — | | | | | | | 414,011 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of Class A common stock and retirement
|
| | | | — | | | | | | — | | | | | | | (221,408) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,544) | | | | | | — | | | | | | — | | | | | | (5,544) | | |
Accretion of redeemable convertible
preferred stock |
| | | | — | | | | | | 1,181 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,181) | | | | | | — | | | | | | — | | | | | | (1,181) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,132) | | | | | | (10,132) | | |
Total impact on comprehensive loss,
net of taxes |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (534) | | | | | | — | | | | | | (534) | | |
Balance at March 31, 2020
|
| | | | 104,446,332 | | | | | $ | 127,727 | | | | | | | 8,378,228 | | | | | $ | 1 | | | | | | 13,712,558 | | | | | $ | 1 | | | | | | — | | | | | $ | — | | | | | $ | 2,796 | | | | | $ | (642) | | | | | $ | (388,314) | | | | | $ | (386,157) | | |
Balance at December 31, 2020
|
| | | | 104,446,332 | | | | | | 131,390 | | | | | | | 8,903,770 | | | | | | 1 | | | | | | 14,368,532 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 9,043 | | | | | | 2,455 | | | | | | (675,706) | | | | | | (664,206) | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,873 | | | | | | — | | | | | | — | | | | | | 9,873 | | |
Stock option exercises
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 900,476 | | | | | | — | | | | | | — | | | | | | — | | | | | | 707 | | | | | | — | | | | | | — | | | | | | 707 | | |
Vested RSUs converted to common
shares |
| | | | — | | | | | | — | | | | | | | 525,920 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of Class A common stock and retirement
|
| | | | — | | | | | | — | | | | | | | (270,089) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,416) | | | | | | — | | | | | | — | | | | | | (13,416) | | |
Issuance of Class C common stock,
net of issuance costs |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,452,023 | | | | | | 1 | | | | | | 304,409 | | | | | | — | | | | | | — | | | | | | 304,409 | | |
Issuance of Class C common stock
for acquisition |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,750,330 | | | | | | — | | | | | | 188,178 | | | | | | — | | | | | | — | | | | | | 188,179 | | |
Accretion of redeemable convertible
preferred stock |
| | | | — | | | | | | 969 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (969) | | | | | | — | | | | | | — | | | | | | (969) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,146) | | | | | | (1,146) | | |
Total other comprehensive loss, net
of taxes |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,327) | | | | | | — | | | | | | (1,327) | | |
Balance at March 31, 2021
|
| | | | 104,446,332 | | | | | $ | 132,359 | | | | | | | 9,159,601 | | | | | $ | 1 | | | | | | 15,269,008 | | | | | $ | 2 | | | | | | 7,202,353 | | | | | $ | 1 | | | | | $ | 497,825 | | | | | $ | 1,128 | | | | | $ | (676,853) | | | | | $ | (177,896) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (10,132) | | | | | $ | (1,146) | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,637 | | | | | | 8,506 | | |
Stock-based compensation
|
| | | | 7,902 | | | | | | 9,852 | | |
Other
|
| | | | 1,840 | | | | | | 282 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 115 | | | | | | (706) | | |
Prepaid expenses and other current assets
|
| | | | 5,893 | | | | | | (8,190) | | |
Accounts payable and accrued liabilities
|
| | | | 22,440 | | | | | | 20,971 | | |
Deferred revenue
|
| | | | 18,946 | | | | | | 20,441 | | |
Deferred rent and lease incentives
|
| | | | 671 | | | | | | 139 | | |
Other operating assets and liabilities
|
| | | | (843) | | | | | | (18) | | |
Net cash provided by operating activities
|
| | | | 52,469 | | | | | | 50,131 | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from the sale and maturities of marketable securities
|
| | | | 32,845 | | | | | | 7,105 | | |
Purchases of marketable securities
|
| | | | (19,497) | | | | | | (1,197) | | |
Purchase of property and equipment
|
| | | | (1,274) | | | | | | (657) | | |
Cash paid for acquisitions, net of acquired cash
|
| | | | — | | | | | | (200,903) | | |
Other
|
| | | | (48) | | | | | | — | | |
Net cash provided by/(used in) investing activities
|
| | | | 12,026 | | | | | | (195,652) | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Principal payments on debt
|
| | | | (2,188) | | | | | | (3,396) | | |
Surrender of Class A common stock for tax purposes
|
| | | | (5,544) | | | | | | (13,416) | | |
Proceeds from exercise of stock options
|
| | | | 387 | | | | | | 707 | | |
Proceeds from issuance of Class C common stock, net of issuance costs
|
| | | | — | | | | | | 304,409 | | |
Net cash (used in)/provided by financing activities
|
| | | | (7,345) | | | | | | 288,304 | | |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
|
| | | | (87) | | | | | | (324) | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 57,063 | | | | | | 142,459 | | |
Cash, cash equivalents, and restricted cash at the beginning of the period
|
| | | | 43,649 | | | | | | 57,891 | | |
Cash, cash equivalents, and restricted cash at the end of the period
|
| | | $ | 100,712 | | | | | $ | 200,350 | | |
Reconciliation of cash, cash equivalents, and restricted cash:
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 100,712 | | | | | $ | 183,339 | | |
Restricted cash
|
| | | $ | — | | | | | $ | 17,011 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | 2,882 | | | | | $ | 3,064 | | |
Cash paid/(refunded) during the year for taxes
|
| | | $ | 46 | | | | | $ | (22) | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCE ACTIVITIES
|
| | | | | | | | | | | | |
Purchases of property and equipment included in accounts payable
|
| | | $ | 175 | | | | | $ | 671 | | |
Capitalized stock-based compensation
|
| | | $ | 36 | | | | | $ | 21 | | |
Payment withheld on acquisition
|
| | | $ | 14,968 | | | | | $ | — | | |
Issuance of Class C common stock for acquisition
|
| | | $ | — | | | | | $ | 188,179 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Restricted cash
|
| | | $ | — | | | | | $ | 17,011 | | |
Due from vendors
|
| | | | — | | | | | | 2,400 | | |
Total payment processing assets
|
| | | | — | | | | | | 19,411 | | |
Funds payable to customers
|
| | | | — | | | | | | (19,411) | | |
Total payment processing liabilities
|
| | | | — | | | | | | (19,411) | | |
Total payment processing transactions, net
|
| | | $ | — | | | | | $ | — | | |
| | |
Three Months Ended March 31, 2020
|
| |||||||||||||||
| | |
Presence
|
| |
Commerce
|
| |
Total
|
| |||||||||
Subscription revenue | | | | | | | | | | | | | | | | | | | |
Transferred over time
|
| | | $ | 107,501 | | | | | $ | 21,682 | | | | | $ | 129,183 | | |
Transferred at a point in time
|
| | | | 2,318 | | | | | | — | | | | | | 2,318 | | |
Non-subscription revenue | | | | | | | | | | | | | | | | | | | |
Transferred over time
|
| | | | 367 | | | | | | 25 | | | | | | 392 | | |
Transferred at a point in time
|
| | | | 436 | | | | | | 4,545 | | | | | | 4,981 | | |
Total revenue
|
| | | $ | 110,622 | | | | | $ | 26,252 | | | | | $ | 136,874 | | |
| | |
Three Months Ended March 31, 2021
|
| |||||||||||||||
| | |
Presence
|
| |
Commerce
|
| |
Total
|
| |||||||||
Subscription revenue | | | | | | | | | | | | | | | | | | | |
Transferred over time
|
| | | $ | 129,131 | | | | | $ | 37,254 | | | | | $ | 166,385 | | |
Transferred at a point in time
|
| | | | 2,851 | | | | | | — | | | | | | 2,851 | | |
Non-subscription revenue | | | | | | | | | | | | | | | | | | | |
Transferred over time
|
| | | | 575 | | | | | | 72 | | | | | | 647 | | |
Transferred at a point in time
|
| | | | 314 | | | | | | 9,449 | | | | | | 9,763 | | |
Total revenue
|
| | | $ | 132,871 | | | | | $ | 46,775 | | | | | $ | 179,646 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
United States
|
| | | $ | 95,372 | | | | | $ | 127,043 | | |
International
|
| | | | 41,502 | | | | | | 52,603 | | |
Total revenue
|
| | | $ | 136,874 | | | | | $ | 179,646 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Prepaid referral fees, current
|
| | | $ | 3,452 | | | | | $ | 3,699 | | |
Prepaid referral fees, non-current
|
| | | | 7,018 | | | | | | 7,150 | | |
Prepaid app fees, current
|
| | | | 1,016 | | | | | | 976 | | |
Total capitalized contract costs
|
| | | $ | 11,486 | | | | | $ | 11,825 | | |
| | |
Tock
|
| |||
Net tangible assets acquired
|
| | | $ | 11,511 | | |
Deferred income tax liability
|
| | | | (17,923) | | |
Customer relationships – restaurants
|
| | | | 64,000 | | |
Customer relationships – enterprise
|
| | | | 19,000 | | |
Tradename
|
| | | | 6,000 | | |
Developed technology
|
| | | | 4,000 | | |
Net assets acquired
|
| | | | 86,588 | | |
Consideration
|
| | | | 425,615 | | |
Goodwill
|
| | | $ | 339,027 | | |
| | |
Amount
|
| |||
Consideration transferred
|
| | | $ | 425,615 | | |
Less: Issuances of Class C common stock
|
| | | | (188,179) | | |
Less: Cash acquired
|
| | | | (18,350) | | |
Less: Restricted cash
|
| | | | (17,011) | | |
Less: Consideration to be paid
|
| | | | (1,172) | | |
Cash paid for acquisitions, net of acquired cash
|
| | | $ | 200,903 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Aggregate
Fair Value |
| ||||||||||||
Corporate bonds and commercial paper
|
| | | $ | 21,438 | | | | | $ | 55 | | | | | $ | — | | | | | $ | 21,493 | | |
Asset backed securities
|
| | | | 7,820 | | | | | | 94 | | | | | | — | | | | | | 7,914 | | |
U.S. treasuries
|
| | | | 8,053 | | | | | | 2 | | | | | | — | | | | | | 8,055 | | |
Total investment in marketable securities
|
| | | $ | 37,311 | | | | | $ | 151 | | | | | $ | — | | | | | $ | 37,462 | | |
| | |
March 31, 2021
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Aggregate
Fair Value |
| ||||||||||||
Corporate bonds and commercial paper
|
| | | $ | 16,052 | | | | | $ | 33 | | | | | $ | (1) | | | | | $ | 16,084 | | |
Asset backed securities
|
| | | | 7,317 | | | | | | 70 | | | | | | — | | | | | | 7,387 | | |
U.S. treasuries
|
| | | | 8,025 | | | | | | 4 | | | | | | — | | | | | | 8,029 | | |
Total investment in marketable securities
|
| | | $ | 31,394 | | | | | $ | 107 | | | | | $ | (1) | | | | | $ | 31,500 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Due within 1 year
|
| | | $ | 32,607 | | | | | $ | 29,762 | | |
Due in 1 year through 5 years
|
| | | | 4,855 | | | | | | 1,738 | | |
Total investment in marketable securities
|
| | | $ | 37,462 | | | | | $ | 31,500 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 876 | | | | | $ | — | | | | | $ | — | | | | | $ | 876 | | |
Available-for-sale debt securities
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Corporate bonds and commercial paper
|
| | | | — | | | | | | 21,493 | | | | | | — | | | | | | 21,493 | | |
Asset backed securities
|
| | | | — | | | | | | 7,914 | | | | | | — | | | | | | 7,914 | | |
U.S. treasuries
|
| | | | 8,055 | | | | | | — | | | | | | — | | | | | | 8,055 | | |
Total
|
| | | $ | 8,931 | | | | | $ | 29,407 | | | | | $ | — | | | | | $ | 38,338 | | |
| | |
March 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 81,462 | | | | | $ | — | | | | | $ | — | | | | | $ | 81,462 | | |
Available-for-sale debt securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate bonds and commercial paper
|
| | | | — | | | | | | 16,084 | | | | | | — | | | | | | 16,084 | | |
Asset backed securities
|
| | | | — | | | | | | 7,387 | | | | | | — | | | | | | 7,387 | | |
U.S. treasuries
|
| | | | 8,029 | | | | | | — | | | | | | — | | | | | | 8,029 | | |
Total
|
| | | $ | 89,491 | | | | | $ | 23,471 | | | | | $ | — | | | | | $ | 112,962 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Prepaid advertising
|
| | | $ | 9,645 | | | | | $ | 4,374 | | |
Prepaid income tax
|
| | | | 16,924 | | | | | | 22,504 | | |
Prepaid operational expenses
|
| | | | 5,152 | | | | | | 7,387 | | |
Other current assets
|
| | | | 5,663 | | | | | | 10,031 | | |
Total prepaid expenses and other current assets
|
| | | $ | 37,384 | | | | | $ | 44,296 | | |
| | |
Useful
Lives (in years) |
| |
December 31, 2020
|
| |||||||||||||||
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| ||||||||||||
Technology
|
| |
5
|
| | | $ | 14,533 | | | | | $ | (4,818) | | | | | $ | 9,715 | | |
Customer relationships
|
| |
2 to 8
|
| | | | 8,830 | | | | | | (3,348) | | | | | | 5,482 | | |
Tradenames
|
| |
3
|
| | | | 6,496 | | | | | | (2,825) | | | | | | 3,671 | | |
Total intangible assets, net
|
| | | | | | $ | 29,859 | | | | | $ | (10,991) | | | | | $ | 18,868 | | |
| | |
Useful
Lives (in years) |
| |
March 31, 2021
|
| |||||||||||||||
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| ||||||||||||
Technology
|
| |
3 to 5
|
| | | $ | 18,533 | | | | | $ | (5,536) | | | | | $ | 12,997 | | |
Customer relationships
|
| |
2 to 12
|
| | | | 91,830 | | | | | | (7,115) | | | | | | 84,715 | | |
Tradenames
|
| |
3 to 5
|
| | | | 12,496 | | | | | | (3,359) | | | | | | 9,137 | | |
Total intangible assets, net
|
| | | | | | $ | 122,859 | | | | | $ | (16,010) | | | | | $ | 106,849 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cost of revenue
|
| | | $ | 725 | | | | | $ | 717 | | |
Marketing and sales
|
| | | | 545 | | | | | | 3,769 | | |
General and administrative
|
| | | | 580 | | | | | | 534 | | |
Total amortization of finite-lived intangible assets
|
| | | $ | 1,850 | | | | | $ | 5,020 | | |
Year Ending December 31,
|
| |
Amount
|
| |||
Remainder of 2021
|
| | | $ | 12,293 | | |
2022
|
| | | | 14,223 | | |
2023
|
| | | | 12,357 | | |
2024
|
| | | | 9,462 | | |
2025
|
| | | | 8,117 | | |
Thereafter
|
| | | | 50,397 | | |
Total
|
| | | $ | 106,849 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Accrued marketing expenses
|
| | | $ | 26,459 | | | | | $ | 29,255 | | |
Accrued indirect taxes
|
| | | | 13,463 | | | | | | 17,953 | | |
Other accrued expenses
|
| | | | 6,857 | | | | | | 14,084 | | |
Total accrued liabilities
|
| | | $ | 46,779 | | | | | $ | 61,292 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Term Loan
|
| | | $ | 543,437 | | | | | $ | 540,040 | | |
Less: unamortized original issue discount
|
| | | | (3,356) | | | | | | (3,175) | | |
Less: unamortized deferred financing costs
|
| | | | (743) | | | | | | (703) | | |
Less: debt, current
|
| | | | (13,586) | | | | | | (13,586) | | |
Total debt, non-current
|
| | | $ | 525,752 | | | | | $ | 522,576 | | |
Year Ending December 31,
|
| |
Amount
|
| |||
Remainder of 2021
|
| | | $ | 10,189 | | |
2022
|
| | | | 13,586 | | |
2023
|
| | | | 40,758 | | |
2024
|
| | | | 40,758 | | |
2025
|
| | | | 434,749 | | |
Total
|
| | | $ | 540,040 | | |
| | |
Authorized and
Originally Issued Shares |
| |
December 31, 2020
|
| ||||||||||||
| | |
Outstanding
Shares |
| |
Net Carrying
Value |
| ||||||||||||
A-1 Preferred Stock
|
| | | | 57,999,960 | | | | | | 54,431,446 | | | | | $ | 6 | | |
A-2 Preferred Stock
|
| | | | 47,483,380 | | | | | | 39,134,868 | | | | | | 63,283 | | |
B Preferred Stock
|
| | | | 12,634,398 | | | | | | 10,880,018 | | | | | | 68,101 | | |
Total
|
| | | | 118,117,738 | | | | | | 104,446,332 | | | | | $ | 131,390 | | |
| | |
Authorized and
Originally Issued Shares |
| |
March 31, 2021
|
| ||||||||||||
| | |
Outstanding
Shares |
| |
Net Carrying
Value |
| ||||||||||||
A-1 Preferred Stock
|
| | | | 57,999,960 | | | | | | 54,431,446 | | | | | $ | 5 | | |
A-2 Preferred Stock
|
| | | | 47,483,380 | | | | | | 39,134,868 | | | | | | 63,462 | | |
B Preferred Stock
|
| | | | 12,634,398 | | | | | | 10,880,018 | | | | | | 68,892 | | |
Total
|
| | | | 118,117,738 | | | | | | 104,446,332 | | | | | $ | 132,359 | | |
| | |
Liquidation
Preferences |
| |
Issuance
Price/Liquidation Preference Per Share |
| ||||||
Series A-2
|
| | | $ | 31,699 | | | | | $ | 0.81 | | |
Series B
|
| | | | 34,490 | | | | | | 3.17 | | |
Total
|
| | | $ | 66,189 | | | | | | | | |
| | |
Redemption Value
|
| |||
Series A-2
|
| | | $ | 63,462 | | |
Series B
|
| | | | 68,891 | | |
Total redemption value
|
| | | $ | 132,353 | | |
| | |
December 31,
2019 |
| |
Additions, net
|
| |
March 31,
2020 |
| |||||||||
Foreign currency translation loss
|
| | | $ | (187) | | | | | $ | (353) | | | | | $ | (540) | | |
Unrealized gains/(losses) on marketable securities
|
| | | | 79 | | | | | | (181) | | | | | | (102) | | |
Accumulated other comprehensive loss
|
| | | $ | (108) | | | | | $ | (534) | | | | | $ | (642) | | |
| | |
December 31,
2020 |
| |
Additions, net
|
| |
March 31,
2021 |
| |||||||||
Foreign currency translation gain/(loss)
|
| | | $ | 2,341 | | | | | $ | (1,282) | | | | | $ | 1,059 | | |
Unrealized gains/(losses) on marketable securities
|
| | | | 114 | | | | | | (45) | | | | | | 69 | | |
Accumulated other comprehensive income/(loss)
|
| | | $ | 2,455 | | | | | $ | (1,327) | | | | | $ | 1,128 | | |
| | |
Number of
RSUs |
| |
Weighted Average
Grant Date Fair Value Per RSU |
| ||||||
RSUs outstanding – December 31, 2020
|
| | | | 5,441,475 | | | | | $ | 21.27 | | |
RSUs granted
|
| | | | 726,673 | | | | | | 63.73 | | |
RSUs vested
|
| | | | (525,920) | | | | | | 17.47 | | |
RSUs forfeited and cancelled
|
| | | | (83,923) | | | | | | 24.72 | | |
RSUs outstanding – March 31, 2021
|
| | | | 5,558,305 | | | | | $ | 27.53 | | |
| | |
Shares
Available for Future Grant |
| |||
Balance as of December 31, 2020
|
| | | | 8,728,327 | | |
Granted
|
| | | | (726,673) | | |
Forfeited and expired
|
| | | | 87,361 | | |
Reacquired to satisfy employee tax withholding obligations
|
| | | | 270,089 | | |
Balance as of March 31, 2021
|
| | | | 8,359,104 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cost of revenue
|
| | | $ | 161 | | | | | $ | 275 | | |
Research and product development
|
| | | | 4,677 | | | | | | 6,793 | | |
Marketing and sales
|
| | | | 641 | | | | | | 1,172 | | |
General and administrative
|
| | | | 2,423 | | | | | | 1,612 | | |
Total stock-based compensation
|
| | | $ | 7,902 | | | | | $ | 9,852 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (10,132) | | | | | $ | (1,146) | | |
Less: accretion of redeemable convertible preferred stock to redemption
value |
| | | | (1,181) | | | | | | (969) | | |
Net loss attributable to Class A, Class B and Class C common stockholders, basic and diluted
|
| | | $ | (11,313) | | | | | $ | (2,115) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net loss per share attributable to Class A,Class B and Class C common stockholders, basic and diluted
|
| | | | 17,417,384 | | | | | | 19,012,323 | | |
Net loss per share attributable to Class A, Class B and Class C common stockholders, basic and diluted
|
| | | $ | (0.65) | | | | | $ | (0.11) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 104,446,332 | | | | | | 104,446,332 | | |
Outstanding stock options
|
| | | | 5,914,365 | | | | | | 4,324,501 | | |
Restricted stock units
|
| | | | 5,823,221 | | | | | | 5,996,773 | | |
Executive restricted stock
|
| | | | 4,460,858 | | | | | | 4,460,858 | | |
Total
|
| | | | 120,644,776 | | | | | | 119,228,464 | | |
Company Stock Price Target
|
| |
Cumulative Number
of Shares of Vest |
| |||
$105.00
|
| | | | 275,000 | | |
$140.00
|
| | | | 550,000 | | |
$175.00
|
| | | | 825,000 | | |
$210.00
|
| | | | 1,100,000 | | |
$245.00
|
| | | | 1,375,000 | | |
$280.00
|
| | | | 1,650,000 | | |
$315.00
|
| | | | 1,925,000 | | |
$350.00
|
| | | | 2,200,000 | | |
$385.00
|
| | | | 2,475,000 | | |
$420.00
|
| | | | 2,750,000 | | |
| Assets | | | | | | | |
| Current Assets | | | | | | | |
|
Cash
|
| | | $ | 15,996,479 | | |
|
Restricted cash
|
| | | | 12,333,574 | | |
|
Accounts receivable, net
|
| | | | 109,342 | | |
|
Prepaid expenses and other current assets
|
| | | | 309,578 | | |
|
Deferred contract costs, current portion
|
| | | | 239,371 | | |
|
Due from vendors
|
| | | | 2,743,999 | | |
|
Total Current Assets
|
| | | | 31,732,343 | | |
|
Property, Equipment and Software, Net
|
| | | | 2,798,206 | | |
| Other Assets | | | | | | | |
|
Deferred contract costs, net of current portion
|
| | | | 365,427 | | |
|
Other assets
|
| | | | 111,701 | | |
|
Total Other Assets
|
| | | | 477,128 | | |
|
Total Assets
|
| | | $ | 35,007,677 | | |
| Liabilities and Stockholders’ Equity | | | |||||
|
Current Liabilities
Accounts payable |
| | | $ | 1,561,501 | | |
|
Accrued expenses
|
| | | | 1,628,887 | | |
|
Deferred revenue
|
| | | | 20,695 | | |
|
Funds payable and amounts due to customers
|
| | | | 15,077,573 | | |
|
Total Current Liabilities
|
| | | | 18,288,656 | | |
|
Other Liabilities
|
| | | | 247,964 | | |
|
Total Liabilities
|
| | | | 18,536,620 | | |
| Stockholders’ Equity | | | | | | | |
|
Preferred stock, $.00001 par value 106,931,596 shares authorized; 106,931,596 shares issued and outstanding
|
| | | | 1,069 | | |
|
Common stock, $.00001 par value 303,496,542 shares authorized; 121,392,684 shares issued; 120,787,253 shares outstanding
|
| | | | 1,214 | | |
|
Additional paid-in capital
|
| | | | 31,141,171 | | |
|
Treasury stock, 605,431 shares, at par value
|
| | | | (6) | | |
|
Accumulated deficit
|
| | | | (14,672,391) | | |
|
Total Stockholders’ Equity
|
| | | | 16,471,057 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 35,007,677 | | |
|
Net Sales
|
| | | $ | 23,027,648 | | |
|
Cost of Sales
|
| | | | 9,863,508 | | |
| | | | | | 13,164,140 | | |
|
Operating Expenses
Sales and marketing expenses |
| | | | 4,948,987 | | |
|
General and administrative expenses
|
| | | | 9,026,016 | | |
|
Total Operating Expenses
|
| | | | 13,975,003 | | |
|
Other Income (Expense)
Foreign currency transaction losses |
| | | | (1,738) | | |
|
Interest income
|
| | | | 5,886 | | |
|
Other income
|
| | | | 7,126 | | |
|
Total Other Income
|
| | | | 11,274 | | |
|
Net Loss
|
| | | $ | (799,589) | | |
| | |
Preferred Stock
|
| | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series A-3
|
| |
Series A
|
| |
Series A-2
|
| |
Series Seed
|
| |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Treasury Stock
|
| |
Accumulated
Deficit |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Balance — January 1, 2020
|
| | | | — | | | | | $ | — | | | | | | 20,616,548 | | | | | $ | 206 | | | | | | 40,893,799 | | | | | $ | 409 | | | | | | 13,888,889 | | | | | $ | 139 | | | | | | 119,268,939 | | | | | $ | 1,193 | | | | | $ | 20,634,480 | | | | | | (605,431) | | | | | $ | (6) | | | | | $ | (13,872,802) | | | | | $ | 6,763,619 | | |
Exercise of options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,123,745 | | | | | | 21 | | | | | | 509,677 | | | | | | — | | | | | | — | | | | | | — | | | | | | 509,698 | | |
Issuance of Series A-3 preferred stock
|
| | | | 31,532,360 | | | | | | 315 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,999,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,999,997 | | |
Stock issuance costs (Series A-3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (130,000) | | | | | | — | | | | | | — | | | | | | | | | | | | (130,000) | | |
Stock based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 127,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | 127,332 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (799,589) | | | | | | (799,589) | | |
Balance — December 31, 2020
|
| | | | 31,532,360 | | | | | $ | 315 | | | | | | 20,616,548 | | | | | $ | 206 | | | | | | 40,893,799 | | | | | $ | 409 | | | | | | 13,888,889 | | | | | $ | 139 | | | | | | 121,392,684 | | | | | $ | 1,214 | | | | | $ | 31,141,171 | | | | | | (605,431) | | | | | $ | (6) | | | | | $ | (14,672,391) | | | | | $ | 16,471,057 | | |
| Cash Flows From Operating Activities | | | | | | | |
|
Net loss
|
| | | $ | (799,589) | | |
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
| | | | | | |
|
Depreciation and amortization
|
| | | | 1,465,947 | | |
|
Amortization of contract costs
|
| | | | 113,313 | | |
|
Stock based compensation
|
| | | | 127,332 | | |
|
Bad debt expense
|
| | | | 16,248 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Accounts receivable
|
| | | | 417,508 | | |
|
Prepaid expenses
|
| | | | 35,295 | | |
|
Due from vendors
|
| | | | (1,010,205) | | |
|
Other assets
|
| | | | (703,234) | | |
|
Accounts payable
|
| | | | 1,305,745 | | |
|
Accrued expenses
|
| | | | 830,424 | | |
|
Deferred revenue
|
| | | | (325,543) | | |
|
Funds payable and amounts due to customers
|
| | | | 10,064,770 | | |
|
Other liabilities
|
| | | | 233,564 | | |
|
Total Adjustments
|
| | | | 12,571,164 | | |
|
Net Cash Provided by Operating Activities
|
| | | | 11,771,575 | | |
|
Cash Flows Used in Investing Activities
Purchases of property, equipment and software |
| | | | (2,111,131) | | |
| Cash Flows From Financing Activities | | | | | | | |
|
Proceeds from issuance of Series A-3 preferred stock
|
| | | | 9,999,997 | | |
|
Payments for stock issuance costs (Series A-3)
|
| | | | (130,000) | | |
|
Proceeds from exercise of stock options
|
| | | | 509,698 | | |
|
Net Cash Provided by Financing Activities
|
| | | | 10,379,695 | | |
|
Net Increase in Cash and Restricted Cash
|
| | | | 20,040,139 | | |
|
Cash and Restricted Cash − Beginning
|
| | | | 8,289,914 | | |
|
Cash and Restricted Cash − Ending
|
| | | $ | 28,330,053 | | |
| Reconciliation of cash and restricted cash reported in the balance sheet: | | | | | | | |
|
Cash
|
| | | $ | 15,996,479 | | |
|
Restricted Cash
|
| | | | 12,333,574 | | |
|
Total Cash and Restricted Cash
|
| | | $ | 28,330,053 | | |
| Cash Paid During the Year for: | | | | | | | |
|
Interest
|
| | | $ | 871 | | |
| | |
Years
|
|
Computer equipment and software
|
| |
3 – 5
|
|
Website and software development costs
|
| |
3
|
|
Furniture and fixtures
|
| |
7
|
|
Leasehold improvements
|
| |
Lesser of useful life or
remaining lease term |
|
Source:
|
| |
2020
|
| |
%
|
| ||||||
Subscription fee revenue
|
| | | $ | 3,401,989 | | | | | | 15% | | |
TPP payment-processing
|
| | | | 9,613,388 | | | | | | 42% | | |
Non-TPP payment-processing
|
| | | | 397,406 | | | | | | 2% | | |
Source:
|
| |
2020
|
| |
%
|
| ||||||
Engineering services revenue
|
| | | | 2,973,952 | | | | | | 13% | | |
Metered GMV fees
|
| | | | 5,020,047 | | | | | | 22% | | |
Other revenue
|
| | | | 1,620,866 | | | | | | 6% | | |
Total
|
| | | $ | 23,027,648 | | | | | | 100% | | |
|
| | |
2020
|
| |||
Computer equipment and software
|
| | | $ | 401,873 | | |
Website and software development costs
|
| | | | 6,316,649 | | |
Furniture and fixtures
|
| | | | 183,504 | | |
Leasehold improvements
|
| | | | 21,892 | | |
Total Cost
|
| | | | 6,923,918 | | |
Less: Accumulated depreciation and amortization
|
| | | | (4,125,712) | | |
Property, Equipment and Software, Net
|
| | | $ | 2,798,206 | | |
For the Years Ending December 31,
|
| |
Amount
|
| |||
2021
|
| | | $ | 1,292,119 | | |
2022
|
| | | | 888,960 | | |
2023
|
| | | | 324,474 | | |
Total
|
| | | $ | 2,505,553 | | |
| | |
2020
|
| |||
Restricted cash
|
| | | $ | 12,333,574 | | |
Due from vendors
|
| | | | 2,743,999 | | |
Total GMV Assets
|
| | | $ | 15,077,573 | | |
Funds payable and amounts due to customers
|
| | | $ | 15,077,573 | | |
Total GMV Liabilities
|
| | | $ | 15,077,573 | | |
| | |
2020
|
| |||
Due to restaurants and other businesses
|
| | | $ | 14,601,922 | | |
Gift card liability
|
| | | | 475,651 | | |
Total funds payable and amounts due to customer
|
| | | $ | 15,077,573 | | |
| | |
Options
Outstanding |
| |
Weighted-Average
Fair Value |
| ||||||
Outstanding at January 1, 2020
|
| | | | 40,466,067 | | | | | $ | 0.01 | | |
Granted
|
| | | | 6,986,000 | | | | | | 0.04 | | |
Exercised
|
| | | | (2,123,745) | | | | | | 0.01 | | |
Forfeited
|
| | | | (2,613,123) | | | | | | 0.02 | | |
Expired
|
| | | | (1,907,846) | | | | | | 0.01 | | |
Outstanding at December 31, 2020
|
| | | | 40,807,353 | | | | | $ | 0.02 | | |
For the Years Ending December 31,
|
| |
Amount
|
| |||
2021
|
| | | $ | 451,379 | | |
2022
|
| | | | 460,407 | | |
2023
|
| | | | 193,416 | | |
Total
|
| | | $ | 1,105,202 | | |
| | |
Amount
Paid or to Be Paid |
| |||
SEC registration fee
|
| | | $ | 1 | | |
Exchange listing fee
|
| | | | 295,000 | | |
Printing and engraving expenses
|
| | | | 150,000 | | |
Legal fees and expenses
|
| | | | 2,900,000 | | |
Accounting fees and expenses
|
| | | | 2,300,000 | | |
Custodian, transfer agent and registrar fees and expenses
|
| | | | 75,000 | | |
Other advisor fees
|
| | | | 28,000,000 | | |
Miscellaneous expenses
|
| | | | 822,911 | | |
Total
|
| | | $ | 34,592,912 | | |
Exhibit No.
|
| | | |
2.1** | | | | |
3.1** | | | | |
3.2** | | | Form of Amended and Restated Certificate of Incorporation of the Registrant, to be effective in connection with the effectiveness of the registration statement of which this prospectus forms a part. | |
3.3** | | | | |
3.4** | | | | |
4.1** | | | | |
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†** | | | | |
10.19†** | | | | |
10.20** | | | | |
10.21** | | | Lease Agreement, between Trinity Hudson Holdings, LLC and the Registrant, dated September 19, 2014. | |
| | | | Squarespace, Inc. | | |||
| | | | By: | | |
/s/ Anthony Casalena
Anthony Casalena
Chief Executive Officer |
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Anthony Casalena
Anthony Casalena
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
May 3, 2021
|
|
|
/s/ Marcela Martin
Marcela Martin
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
May 3, 2021
|
|
|
*
Andrew Braccia
|
| |
Director
|
| |
May 3, 2021
|
|
|
*
Michael Fleisher
|
| |
Director
|
| |
May 3, 2021
|
|
|
*
Liza Landsman
|
| |
Director
|
| |
May 3, 2021
|
|
|
*
Anton Levy
|
| |
Director
|
| |
May 3, 2021
|
|
|
*
Jonathan Klein
|
| |
Director
|
| |
May 3, 2021
|
|
|
* By:
/s/ Anthony Casalena
Anthony Casalena
Attorney-in-Fact |
| | |
Exhibit 5.1
Skadden, Arps, Slate, Meagher & Flom llp
ONE MANHATTAN WEST
New York, NY 10001 |
FIRM/AFFILIATE
OFFICES |
________ | ----------- |
BOSTON | |
TEL: (212) 735-3000 | CHICAGO |
FAX: (212) 735-2000 | HOUSTON |
www.skadden.com | LOS ANGELES |
PALO ALTO | |
WASHINGTON, D.C. | |
WILMINGTON | |
----------- | |
May 3, 2021 | BEIJING |
BRUSSELS | |
FRANKFURT | |
HONG KONG | |
LONDON | |
MOSCOW | |
MUNICH | |
PARIS | |
SÃO PAULO | |
SEOUL | |
SHANGHAI | |
SINGAPORE | |
TOKYO | |
TORONTO |
Squarespace, Inc. 225 Varick Street, 12th Floor New York, New York 10014 |
RE: |
Squarespace, Inc.
Registration Statement on Form S-1 |
Ladies and Gentlemen:
We have acted as special United States counsel to Squarespace, Inc., a Delaware corporation (the “Company”), in connection with the registration of 40,401,820 shares (the “Shares”) of the Company’s Class A common stock, par value $0.0001 per share, for resale from time to time by the Registered Stockholders named in the Registration Statement (as defined below) (the “Registered Stockholders”), which includes (i) Shares held by such Registered Stockholders (such Shares, the “Class A Shares”), (ii) Shares that are issuable upon the conversion of the Company’s Class B common stock, par value $0.0001 per share, to the Registered Stockholders (the “Class B Common Stock” and such Shares, the “Conversion Shares”) and (iii) Shares issuable pursuant to the terms of stock options issued under the Company’s Amended and Restated 2008 Equity Incentive Plan (the “Plan”) to the Registered Stockholders (such Shares, the “Plan Shares”).
This opinion is being furnished in accordance with the requirements of Item 601(b)(5) of Regulation S-K under the Securities Act of 1933 (the “Securities Act”).
In rendering the opinion stated herein, we have examined and relied upon the following:
(a) the registration statement on Form S-1 of the Company relating to the Shares filed on April 16, 2021 with the Securities and Exchange Commission (the “Commission”) under the Securities Act and Pre-Effective Amendments No. 1 through No. 2 thereto, including the information deemed to be a part of the registration statement pursuant to Rule 430A of the Rules and Regulations under the Securities Act (the “Rules and Regulations”) (such registration statement, as so amended, being hereinafter referred to as the “Registration Statement”);
Squarespace, Inc.
May 3, 2021
Page 2
(b) the prospectus, dated May 3, 2021, as amended (the “Prospectus”), which forms a part of and is included in the Registration Statement;
(c) a copy of the Plan;
(d) an executed copy of a certificate of Courtenay O’Connor, Secretary of the Company, dated the date hereof (the “Secretary’s Certificate”);
(e) copies of the Company’s Certificate of Incorporation, in effect on the date hereof and as of the date of each initial issuance of Shares prior to the date hereof (each a “Share Issuance Date”), as certified pursuant to the Secretary’s Certificate (the “Certificate of Incorporation”);
(f) a copy of the Company’s Bylaws, in effect on the date hereof and as of each Share Issuance Date, as certified pursuant to the Secretary’s Certificate (the “Bylaws”); and
(g) copies of certain resolutions of the Board of Directors of the Company relating to the issuances of the Shares.
We have also examined originals or copies, certified or otherwise identified to our satisfaction, of such records of the Company and the Registered Stockholders and such agreements, certificates and receipts of public officials, certificates of officers or other representatives of the Company and the Registered Stockholders and others, and such other documents as we have deemed necessary or appropriate as a basis for the opinion stated below, including the facts and conclusions set forth in the Secretary’s Certificate.
In our examination, we have assumed the genuineness of all signatures, including electronic signatures, the legal capacity and competency of all natural persons, the authenticity of all documents submitted to us as originals, the conformity to original documents of all documents submitted to us as facsimile, electronic, certified or photocopied copies, and the authenticity of the originals of such copies. With respect to our opinion set forth below, we have assumed that (i) the Company received or will receive the consideration for the Shares set forth in the applicable board resolutions and definitive documentation for each initial issuance of the Shares on or prior to the issuance thereof and (ii) the issuance of the Shares has been or will be registered in the Company’s share registry. As to any facts relevant to the opinion stated herein that we did not independently establish or verify, we have relied upon statements and representations of officers and other representatives of the Company and the Registered Stockholders and others and of public officials. In addition, we have assumed that the issuance of the Shares did not violate or conflict with any agreement or instrument binding on the Company except that we do not make this assumption with respect to the Certificate of Incorporation, the Bylaws or those agreements or instruments expressed to be governed by the laws of the State of New York which are listed in Part II of the Registration Statement.
In rendering the opinion stated herein, we have also assumed that (i) an appropriate account statement evidencing Shares credited to a recipient’s account maintained with the Company’s transfer agent has been or will be issued by the Company’s transfer agent and (ii) the issuance of the Conversion Shares and the Plan Shares will be properly recorded in the books and records of the Company.
Squarespace, Inc.
May 3, 2021
Page 3
We do not express any opinion with respect to the laws of any jurisdiction other than the General Corporation Law of the State of Delaware (the “DGCL”).
Based upon the foregoing and subject to the qualifications and assumptions stated herein, we are of the opinion that the Shares have been duly authorized by all requisite corporate action on the part of the Company under the DGCL and (i) the Class A Shares have been validly issued and are fully paid and nonassessable, (ii) the Conversion Shares, when issued upon conversion of the applicable Class B Common Stock in accordance with the terms of the Certificate of Incorporation, will be validly issued, fully paid and nonassessable, and (iii) the Plan Shares, when issued to the participant Registered Stockholders in accordance with the terms and conditions of the Plan and the applicable award agreement for consideration in an amount at least equal to the par value of such Plan Shares, will be validly issued, fully paid and nonassessable.
We hereby consent to the reference to our firm under the heading “Legal Matters” in the Prospectus forming part of the Registration Statement. We also hereby consent to the filing of this opinion with the Commission as an exhibit to the Registration Statement. In giving this consent, we do not thereby admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act or the Rules and Regulations.
Very truly yours, | |
/s/ Skadden, Arps, Slate, Meagher & Flom LLP |
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" and to the use of our report dated March 11, 2021, in Amendment No. 2 to the Registration Statement (Form S-1 No. 333-255284) and related Prospectus of Squarespace, Inc. for the registration of its Class A common stock.
/s/ Ernst & Young LLP
New York, New York
May 3, 2021
Exhibit 23.3
Independent AUDITORS’ Consent
We consent to the inclusion in this Registration Statement of Squarespace, Inc. on Amendment No. 2 to Form S-1 (File No. 333-255284) of our report dated February 26, 2021, with respect to our audit of the financial statements of Tock, Inc. as of December 31, 2020 and for the year then ended which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum LLP
Marcum LLP
Chicago, IL
May 3, 2021