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