Biggest changeOur effective tax rates will vary depending on the relative proportion of foreign to domestic income, changes in the valuation of our deferred tax assets and liabilities, and changes in tax laws. 61 Results of Operations The following table sets forth our consolidated statement of operations information for the periods presented: Successor Predecessor (in thousands) Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Revenue $ 903,503 $ 760,910 $ 539,546 $ 39,990 Operating costs and expenses: Cost of revenue 249,490 205,171 143,628 10,790 Selling and marketing expense 249,269 211,711 152,588 11,157 General and administrative expense 319,300 265,738 181,807 44,907 Product development expense 98,575 105,917 46,994 4,087 Depreciation and amortization expense 89,713 107,056 91,767 408 Total operating costs and expenses 1,006,347 895,593 616,784 71,349 Operating earnings (loss) (102,844 ) (134,683 ) (77,238 ) (31,359 ) Interest income (expense) (24,063 ) (24,574 ) (21,927 ) 50 Other income (expense), net 16,189 3,160 (917 ) (882 ) Income (loss) before income tax (110,718 ) (156,097 ) (100,082 ) (32,191 ) Income tax benefit (provision) (3,406 ) 437,837 (9,411 ) (365 ) Net earnings (loss) (114,124 ) 281,740 (109,493 ) (32,556 ) Net earnings (loss) attributable to noncontrolling interests (34,378 ) (28,075 ) 806 1,917 Net earnings (loss) attributable to Bumble Inc. shareholders / Buzz Holdings L.P. owners / Worldwide Vision Limited shareholders $ (79,746 ) $ 309,815 $ (110,299 ) $ (34,473 ) The following table sets forth our consolidated statement of operations information as a percentage of revenue for the periods presented: Successor Predecessor Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Revenue 100.0 % 100.0 % 100.0 % 100.0 % Operating costs and expenses: Cost of revenue 27.6 % 27.0 % 26.6 % 27.0 % Selling and marketing expense 27.6 % 27.8 % 28.3 % 27.9 % General and administrative expense 35.3 % 34.9 % 33.7 % 112.3 % Product development expense 10.9 % 13.9 % 8.7 % 10.2 % Depreciation and amortization expense 9.9 % 14.1 % 17.0 % 1.0 % Total operating costs and expenses 111.4 % 117.7 % 114.3 % 178.4 % Operating earnings (loss) (11.4 )% (17.7 )% (14.3 )% (78.4 )% Interest income (expense) (2.7 )% (3.2 )% (4.1 )% 0.1 % Other income (expense), net 1.8 % 0.4 % (0.2 )% (2.2 )% Income (loss) before income tax (12.3 )% (20.5 )% (18.5 )% (80.5 )% Income tax benefit (provision) (0.4 )% 57.5 % (1.7 )% (0.9 )% Net earnings (loss) (12.6 )% 37.0 % (20.3 )% (81.4 )% Net earnings (loss) attributable to noncontrolling interests (3.8 )% (3.7 )% 0.1 % 4.8 % Net earnings (loss) attributable to Bumble Inc. shareholders / Buzz Holdings L.P. owners / Worldwide Vision Limited shareholders (8.8 )% 40.7 % (20.4 )% (86.2 )% 62 The following table sets forth the stock-based compensation expense included in operating costs and expenses: Successor Predecessor (in thousands) Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Cost of revenue $ 3,819 $ 3,749 $ 615 $ — Selling and marketing expense 8,064 12,925 2,055 75 General and administrative expense 65,957 62,284 17,318 3,997 Product development expense 33,168 44,952 7,480 84 Total stock-based compensation expense $ 111,008 $ 123,910 $ 27,468 $ 4,156 The following table sets forth our revenue across apps for the periods presented: Successor Predecessor (in thousands) Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Bumble App $ 694,329 $ 528,585 $ 334,979 $ 23,256 Badoo App and Other 209,174 232,325 204,567 16,734 Total Revenue $ 903,503 $ 760,910 $ 539,546 $ 39,990 Total revenue was $903.5 million for the year ended December 31, 2022, compared to $760.9 million for the same period in 2021.
Biggest changeResults of Operations The following table sets forth our consolidated statements of operations information for the periods presented: (in thousands) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Revenue $ 1,051,830 $ 903,503 $ 760,910 Operating costs and expenses: Cost of revenue 307,835 249,490 205,573 Selling and marketing expense 270,380 249,269 211,711 General and administrative expense 221,649 308,855 257,489 Product development expense 130,565 109,020 113,764 Depreciation and amortization expense 68,028 89,713 107,056 Total operating costs and expenses 998,457 1,006,347 895,593 Operating earnings (loss) 53,373 (102,844 ) (134,683 ) Interest income (expense), net (21,534 ) (24,063 ) (24,574 ) Other income (expense), net (26,537 ) 16,189 3,160 Income (loss) before income tax 5,302 (110,718 ) (156,097 ) Income tax benefit (provision) (7,170 ) (3,406 ) 437,837 Net earnings (loss) (1,868 ) (114,124 ) 281,740 Net earnings (loss) attributable to noncontrolling interests 2,345 (34,378 ) (28,075 ) Net earnings (loss) attributable to Bumble Inc. shareholders $ (4,213 ) $ (79,746 ) $ 309,815 57 The following table sets forth our consolidated statements of operations information as a percentage of revenue for the periods presented: Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Revenue 100.0 % 100.0 % 100.0 % Operating costs and expenses: Cost of revenue 29.3 % 27.6 % 27.0 % Selling and marketing expense 25.7 % 27.6 % 27.8 % General and administrative expense 21.1 % 34.2 % 33.8 % Product development expense 12.4 % 12.1 % 15.0 % Depreciation and amortization expense 6.5 % 9.9 % 14.1 % Total operating costs and expenses 94.9 % 111.4 % 117.7 % Operating earnings (loss) 5.1 % (11.4 )% (17.7 )% Interest income (expense), net (2.0 )% (2.7 )% (3.2 )% Other income (expense), net (2.5 )% 1.8 % 0.4 % Income (loss) before income tax 0.5 % (12.3 )% (20.5 )% Income tax benefit (provision) (0.7 )% (0.4 )% 57.5 % Net earnings (loss) (0.2 )% (12.6 )% 37.0 % Net earnings (loss) attributable to noncontrolling interests 0.2 % (3.8 )% (3.7 )% Net earnings (loss) attributable to Bumble Inc. shareholders (0.4 )% (8.8 )% 40.7 % The following table sets forth the stock-based compensation expense included in operating costs and expenses: (in thousands) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Cost of revenue $ 4,054 $ 3,819 $ 3,749 Selling and marketing expense 9,803 8,064 12,925 General and administrative expense 52,008 63,575 60,535 Product development expense 38,473 35,550 46,701 Total stock-based compensation expense $ 104,338 $ 111,008 $ 123,910 The following table sets forth our revenue across apps for the periods presented: (in thousands) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Bumble App $ 844,774 $ 694,329 $ 528,585 Badoo App and Other 207,056 209,174 232,325 Total Revenue $ 1,051,830 $ 903,503 $ 760,910 Total revenue was $1,051.8 million for the year ended December 31, 2023, compared to $903.5 million for the same period in 2022.
We believe Adjusted EBITDA provides visibility to the underlying continuing operating performance by excluding the impact of certain expenses, including income tax (benefit) provision, interest (income) expense, depreciation and amortization, stock-based compensation expenses, employer costs related to stock-based compensation, foreign exchange (gain) loss, changes in fair value of contingent earn-out liability, interest rate swaps and investments in equity securities, transaction and other costs, litigation costs net of insurance reimbursements that arise outside of the ordinary course of business, tax receivable agreement liability remeasurement (benefit) expense and impairment loss, as management does not believe these expenses are representative of our core earnings.
We believe Adjusted EBITDA provides visibility to the underlying continuing operating performance by excluding the impact of certain expenses, including income tax (benefit) provision, interest (income) expense, net, depreciation and amortization expense, stock-based compensation expenses, employer costs related to stock-based compensation, foreign exchange (gain) loss, changes in fair value of contingent earn-out liability, interest rate swaps and investments in equity securities, transaction and other costs, litigation costs net of insurance reimbursements that arise outside of the ordinary course of business, tax receivable agreement liability remeasurement (benefit) expense and impairment loss, as management does not believe these expenses are representative of our core earnings.
We define Adjusted EBITDA as net earnings (loss) excluding income tax (benefit) provision, interest (income) expense, depreciation and amortization, stock-based compensation expense, employer costs related to stock-based compensation, foreign exchange (gain) loss, changes in fair value of contingent earn-out liability, interest rate swaps and investments in equity securities, transaction and other costs, litigation costs net of insurance reimbursements that arise outside of the ordinary course of business and tax receivable agreement liability remeasurement (benefit) expense and impairment loss.
We define Adjusted EBITDA as net earnings (loss) excluding income tax (benefit) provision, interest (income) expense, net, depreciation and amortization expense, stock-based compensation expense, employer costs related to stock-based compensation, foreign exchange (gain) loss, changes in fair value of contingent earn-out liability, interest rate swaps and investments in equity securities, transaction and other costs, litigation costs net of insurance reimbursements that arise outside of the ordinary course of business, tax receivable agreement liability remeasurement (benefit) expense and impairment loss.
Some of the limitations are: • Adjusted EBITDA and Adjusted EBITDA margin exclude the recurring, non-cash expenses of depreciation and amortization of property and equipment and definite-lived intangible assets and, although these are non-cash expenses, the assets being depreciated and amortized may have to be replaced in the future; • Adjusted EBITDA and Adjusted EBITDA margin do not reflect changes in, or cash requirements for, our working capital needs; • Adjusted EBITDA and Adjusted EBITDA margin exclude stock-based compensation expense and employer costs related to stock-based compensation, which has been, and will continue to be for the foreseeable future, an important part of how we attract and retain our employees and a significant recurring expense in our business; • Adjusted EBITDA and Adjusted EBITDA margin do not reflect the interest (income) expense or the cash requirements to service interest or principal payments on our indebtedness, and free cash flow does not reflect the cash requirements to service principal payments on our indebtedness; • Adjusted EBITDA and Adjusted EBITDA margin do not reflect income tax (benefit) provision we are required to make; and • Free cash flow and free cash flow conversion do not represent our residual cash flow available for discretionary purposes and does not reflect our future contractual commitments.
Some of the limitations are: • Adjusted EBITDA and Adjusted EBITDA margin exclude the recurring, non-cash expenses of depreciation and amortization of property and equipment and definite-lived intangible assets and, although these are non-cash expenses, the assets being depreciated and amortized may have to be replaced in the future; • Adjusted EBITDA and Adjusted EBITDA margin do not reflect changes in, or cash requirements for, our working capital needs; • Adjusted EBITDA and Adjusted EBITDA margin exclude stock-based compensation expense and employer costs related to stock-based compensation, which has been, and will continue to be for the foreseeable future, an important part of how we attract and retain our employees and a significant recurring expense in our business; • Adjusted EBITDA and Adjusted EBITDA margin do not reflect the interest (income) expense, net or the cash requirements to service interest or principal payments on our indebtedness, and free cash flow does not reflect the cash requirements to service principal payments on our indebtedness; • Adjusted EBITDA and Adjusted EBITDA margin do not reflect income tax (benefit) provision we are required to make; and • Free cash flow and free cash flow conversion do not represent our residual cash flow available for discretionary purposes and does not reflect our future contractual commitments.
Net earnings in the year ended December 31, 2021 was primarily driven by $441.5 million tax benefit related to the reversal of a deferred tax liability due to a restructuring of the Company’s international operations, partly offset by stock-based compensation of $123.9 million, depreciation and amortization of $107.1 million, changes in the fair value of the contingent earn-out liability of $55.9 million and impairment loss of $26.4 million in relation to the white label contracts.
Net earnings in the year ended December 31, 2021 was primarily driven by $441.5 million tax benefit related to the reversal of a deferred tax liability due to a restructuring of the Company’s international operations, partly offset by stock-based compensation of $123.9 million, depreciation and amortization of $107.1 million, changes in the fair value of the contingent earn-out liability of $55.9 million and an impairment loss of $26.4 million in relation to the white label contracts.
The fair value of the reporting unit is based on a discounted cash flow model involving several assumptions. There were no impairment charges recorded for goodwill for the years ended December 31, 2022 and 2021, respectively. Contingent consideration arrangements are recognized at their acquisition date fair value and included as part of purchase price at the acquisition date.
The fair value of the reporting unit is based on a discounted cash flow model involving several assumptions. There were no impairment charges recorded for goodwill for the years ended December 31, 2023, 2022 and 2021, respectively. Contingent consideration arrangements are recognized at their acquisition date fair value and included as part of purchase price at the acquisition date.
Following the $200.0 million aggregate principal payment of amount of outstanding indebtedness during the three months ended March 31, 2021 quarterly installment payments on the Incremental Term Loan Facility are no longer required for the remaining term of the facility. Principal amounts outstanding under the Revolving Credit Facility are due and payable in full at maturity on January 29, 2025.
Following the $200.0 million aggregate principal payment of outstanding indebtedness during the three months ended March 31, 2021, quarterly installment payments on the Incremental Term Loan Facility are no longer required for the remaining term of the facility. Principal amounts outstanding under the Revolving Credit Facility are due and payable in full at maturity on January 29, 2025.
This discussion is provided to supplement the descriptions of our accounting policies 71 contained in Note 2, Summary of Selected Significant Accounting Policies, within the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K. Business Combination We estimate the fair value of assets acquired and liabilities assumed in a business combination.
This discussion is provided to supplement the descriptions of our accounting policies contained in Note 2, Summary of Selected Significant Accounting Policies, within the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K. Business Combination We estimate the fair value of assets acquired and liabilities assumed in a business combination.
This decrease was primarily driven by a 15% decrease in the number of Badoo App and Other Paying Users to 1.2 million due to the Company’s decision to remove all of its apps from the Apple App Store and Google Play Store in Russia and Belarus in March 2022 and the continued impact of COVID and macroeconomic conditions.
This decrease was primarily driven by a 15.4% decrease in the number of Badoo App and Other Paying Users to 1.2 million due to the Company’s decision to remove all of its apps from the Apple App Store and Google Play Store in Russia and Belarus in March 2022 and the continued impact of COVID and macroeconomic conditions.
We also strongly urge investors to review the reconciliation of net earnings (loss) to Adjusted EBITDA, the computation of Adjusted EBITDA margin as compared to net earnings (loss) margin which is net earnings (loss) as a percentage of revenue, the reconciliation of net cash provided by (used in) operating activities to free cash flow, and the computation of free cash flow conversion as compared to operating cash flow conversion, which is net cash provided by (used in) operating activities as a percentage of net earnings (loss) in each case set forth below.
We also strongly urge investors to review the reconciliation of net earnings (loss) to Adjusted EBITDA, the computation of Adjusted EBITDA margin as compared to net earnings 62 (loss) margin which is net earnings (loss) as a percentage of revenue, the reconciliation of net cash provided by (used in) operating activities to free cash flow, and the computation of free cash flow conversion as compared to operating cash flow conversion, which is net cash provided by (used in) operating activities as a percentage of net earnings (loss) in each case set forth below.
Plan were reclassified to vested Incentive Units (in the case of Vested Class B Units) and unvested Incentive Units (in the case of unvested Class B Units) in Bumble Holdings. 59 • The Time-Vesting and Exit-Vesting Class B Units in Bumble Holdings (other than those granted to senior management) were reclassified to Class A common stock (in the case of vested Class B Units) and restricted shares of Class A common stock (in the case of unvested Class B Units) in Bumble Inc. • The Time-Vesting and Exit-Vesting Phantom Class B Units in Bumble Holdings were reclassified into vested RSUs (in the case of vested Class B Phantom Units) and unvested RSUs (in the case of unvested Class B Phantom Units) in Bumble Inc.
Plan were reclassified to vested Incentive Units (in the case of Vested Class B Units) and unvested Incentive Units (in the case of unvested Class B Units) in Bumble Holdings. • The Time-Vesting and Exit-Vesting Class B Units in Bumble Holdings (other than those granted to senior management) were reclassified to Class A common stock (in the case of vested Class B Units) and restricted shares of Class A common stock (in the case of unvested Class B Units) in Bumble Inc. • The Time-Vesting and Exit-Vesting Phantom Class B Units in Bumble Holdings were reclassified into vested RSUs (in the case of vested Class B Phantom Units) and unvested RSUs (in the case of unvested Class B Phantom Units) in Bumble Inc.
The Incremental Term Loan Facility amortizes in equal quarterly installments in aggregate annual amounts equal to 1.00% of the principal amount of the Incremental Term Loan Facility outstanding 70 as of the date of the closing of the Incremental Term Loan Facility, with the balance being payable at maturity on January 29, 2027.
The Incremental Term Loan Facility amortizes in equal quarterly installments in aggregate annual amounts equal to 1.00% of the principal amount of the Incremental Term Loan Facility outstanding as of the date of the closing of the Incremental Term Loan Facility, with the balance being payable at maturity on January 29, 2027.
The change was primarily due to a $10.5 million increase in net gain on interest rate swaps, a $3.8 million increase in net foreign currency exchange gains (losses), a $3.4 million loss on extinguishment of long-term debt recognized in 2021 when we repaid $200.0 million of debt in March 2021, partially offset by a $4.2 million loss recognized for the increase in tax receivable agreement liability, and a $1.0 million decrease in fair value of investments in equity securities.
The change was primarily due to a $10.5 million increase in net gains on interest rate swaps, a $3.8 million increase in net foreign currency exchange gains, a $3.4 million loss on extinguishment of long-term debt recognized in 2021 when we repaid $200.0 million of debt in March 2021, partially offset by a $4.2 million loss recognized for the increase in tax receivable agreement liability, and a $1.0 million decrease in fair value of investments in equity securities.
Factors that could cause or contribute to these differences include without limitation those discussed in this Management’s Discussion and Analysis of Financial Condition and Results of Operations and those identified in Part I, “Item 1A — Risk Factors." Overview We provide online dating and social networking applications through subscription and in-app purchases of dating products servicing North America, Europe and various other countries around the world.
Factors that could cause or contribute to these differences include without limitation those discussed in this Management’s Discussion and Analysis of Financial Condition and Results of Operations and those identified in Part I, “Item 1A — Risk Factors.” Overview We provide online dating and social networking applications through free subscription and in-app purchases of products servicing North America, Europe and various other countries around the world.
Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of revenue. 67 We define free cash flow as net cash provided by (used in) operating activities less capital expenditures. Free cash flow conversion represents free cash flow as a percentage of Adjusted EBITDA.
Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of revenue. We define free cash flow as net cash provided by (used in) operating activities less capital expenditures. Free cash flow conversion represents free cash flow as a percentage of Adjusted EBITDA.
We have determined that it is more likely than not that we will be unable to realize certain tax benefits that were received in connection with the Reorganization Transactions and our IPO. As a result of this determination, we have not recorded the benefit of these deferred tax assets as of December 31, 2022.
We have determined that it is more likely than not that we will be unable to realize certain tax benefits that were received in connection with the Reorganization Transactions and our IPO. As a result of this determination, we have not recorded the benefit of these deferred tax assets as of December 31, 2023.
Accounting Pronouncements Not Yet Adopted Recently-issued accounting pronouncements that may be relevant to our operations but have not yet been adopted are outlined in Note 2, Summary of Selected Significant Accounting Policies , within the audited consolidated financial statements appearing elsewhere in this Annual Report on Form 10-K. 74
Accounting Pronouncements Not Yet Adopted Recently-issued accounting pronouncements that may be relevant to our operations but have not yet been adopted are outlined in Note 2, Summary of Selected Significant Accounting Policies , within the audited consolidated financial statements appearing elsewhere in this Annual Report on Form 10-K. 69
Revenue We monetize the Bumble, Badoo and Fruitz apps via a freemium model where the use of our service is free and a subset of our users pay for subscriptions or in-app purchases to access premium features. Subscription revenue is presented net of taxes, refunds and credit card chargebacks.
Revenue We monetize the Bumble, Bumble For Friends, Badoo, Fruitz and Official apps via a freemium model where the use of our service is free and a subset of our users pay for subscriptions or in-app purchases to access premium features. Subscription revenue is presented net of taxes, refunds and credit card chargebacks.
The decrease was primarily due to the repayment of $200.0 million of debt in March 2021, as well as the Company investing surplus funds in money market funds in the fourth quarter of 2022 creating interest income, partially offset by an increase in interest rates on our outstanding debt under the credit agreements.
The decrease was primarily due to the repayment of $200.0 million of debt in March 2021, as well as the Company investing surplus funds in money market funds in the fourth quarter of 2022 creating interest income, partially offset by an increase in interest rates on our outstanding debt under the Credit Agreement.
Each Post-IPO award was converted to reflect the $43.00 share price contemplated in the Company’s IPO while retaining the same economic value in the Company . In connection with the IPO, we adopted the 2021 Omnibus Incentive Plan (the "2021 Omnibus Plan"), which became effective on the date immediately prior to the effective date of the IPO.
Each Post-IPO award was converted to reflect the $43.00 share price contemplated in the Company’s IPO while retaining the same economic value in the Company . In connection with the IPO, we adopted the 2021 Omnibus Incentive Plan (the “2021 Omnibus Plan”), which became effective on the date immediately prior to the effective date of the IPO.
For additional information, see “Item 1A―Risk Factors—Bumble Inc. will be required to pay certain of our pre-IPO owners for most of the benefits relating to tax depreciation or amortization deductions that we may claim as a result of Bumble Inc.’s allocable share of existing tax basis acquired in the IPO, Bumble Inc.’s increase in its allocable share of existing tax basis and anticipated tax basis adjustments we receive in connection with sales or exchanges of Common Units (including Common Units issued upon conversion of vested Incentive Units) in connection with or after the IPO and our utilization of certain tax attributes of the Blocker Companies. ” and “Item 1A―Risk Factors—In certain cases, payments under the tax receivable agreement may be accelerated and/or significantly exceed the actual benefits Bumble Inc. realizes in respect of the tax attributes subject to the tax receivable agreement. ” For additional information, see Note 6, Payable to Related Parties Pursuant to a Tax Receivable Agreement, to our co nsolidated financial statements included in Part II, “Item 8 – Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.
For additional information, see “Item 1A―Risk Factors—Bumble Inc. will be required to pay certain of our pre-IPO owners for most of the benefits relating to tax depreciation or amortization deductions that we may claim as a result of Bumble Inc.’s allocable share of existing tax basis acquired in the IPO, Bumble Inc.’s increase in its allocable share of existing tax basis and anticipated tax basis adjustments we receive in connection with sales or exchanges of Common Units (including Common Units issued upon conversion of vested Incentive Units) in connection with or after the IPO and our utilization of certain tax attributes of the Blocker Companies. ” and “Item 1A―Risk Factors—In certain cases, payments under the tax receivable agreement may be accelerated and/or significantly exceed the actual benefits Bumble Inc. realizes in respect of the tax attributes subject to the tax receivable agreement. ” 54 For additional information, see Note 5, Payable to Related Parties Pursuant to a Tax Receivable Agreement, to our consolidated financial statements included in Part II, “Item 8 – Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.
For the year ended December 31, 2021, the Company received net proceeds of $2,361.2 million after deducting underwriting discounts and commissions, of which $1,991.6 million was used to redeem shares of Class A common stock and purchase Common Units from our Sponsor and $200 million was used to repay a portion of the outstanding indebtedness under our Incremental Term Loan Facility.
For the year ended December 31, 2021, the Company received net proceeds of $2,361.2 million in our IPO after deducting underwriting discounts and commissions, of which $1,991.6 million was used to redeem shares of Class A common stock and purchase Common Units from our Sponsor and $200.0 million was used to repay a portion of the outstanding indebtedness under our Incremental Term Loan Facility.
These contingent consideration arrangements are classified as liabilities and are remeasured to fair value at each reporting period, with any change in fair value being recognized in “General and administrative expense” in the consolidated statement of operations.
These contingent consideration arrangements are classified as liabilities and are remeasured to fair value at each reporting period, with any change in fair value being recognized in “General and administrative expense” in the consolidated statements of operations.
See Note 6, Payable to Related Parties Pursuant to a Tax Receivable Agreement , for additional information. In connection with the Sponsor Acquisition in January 2020, we entered into a contingent consideration arrangement, consisting of an earn-out payment to the former shareholders of Worldwide Vision Limited of up to $150 million.
See Note 5, Payable to Related Parties Pursuant to a Tax Receivable Agreement , for additional information. In connection with the Sponsor Acquisition in January 2020, we entered into a contingent consideration arrangement, consisting of an earn-out payment to the former shareholders of Worldwide Vision Limited of up to $150.0 million.
Bumble Inc. will consolidate Bumble Holdings on its consolidated financial statements and record a non-controlling interest, related to the Common Units and the Incentive Units held by our pre-IPO owners, on its consolidated balance sheet and statement of operations. Bumble Inc. is a corporation for U.S. federal and state income tax purposes.
Bumble Inc. will consolidate Bumble Holdings on its consolidated financial statements and record a non-controlling interest, related to the Common Units and the Incentive Units held by our pre-IPO owners, on its consolidated balance sheets and statements of operations. Bumble Inc. is a corporation for U.S. federal and state income tax purposes.
In addition to Adjusted EBITDA and Adjusted EBITDA margin, we believe free cash flow and free cash flow conversion provide useful information regarding how cash provided by (used in) operating activities compares to the capital expenditures required to maintain and grow our business, and our available liquidity, after funding such capital expenditures, to service our debt, fund strategic initiatives and strengthen our balance sheet, as well as our ability to convert our earnings to cash.
In addition to Adjusted EBITDA and Adjusted EBITDA margin, we believe free cash flow and free cash flow conversion provide useful information regarding how cash provided by (used in) operating activities compares to the capital expenditures required to maintain and grow our business, and our available liquidity, after funding such capital expenditures, to service our debt, fund strategic initiatives, effectuate discretionary share repurchases and strengthen our balance sheet, as well as our ability to convert our earnings to cash.
During our annual impairment testing for the year ended December 31, 2022, the Company determined that an indefinite long-lived asset was impaired and recognized an impairment charge of $141.0 million in "General and administrative expense" within the accompanying consolidated statement of operations.
During our annual impairment testing for the year ended December 31, 2022, the Company determined that an indefinite long-lived asset was impaired and recognized an impairment charge of $141.0 million in “ General and administrative expense ” within the accompanying consolidated statements of operations.
In addition to paying interest on the outstanding principal under the Senior Secured Credit Facilities, the Borrower is required to pay a commitment fee of 0.50% per annum (which is subject to a decrease to 0.375% per annum based upon the consolidated first lien net leverage ratio of the Borrower and its restricted subsidiaries) to the lenders under the Revolving Credit Facility in respect of the unutilized commitments thereunder.
In addition to paying interest on the outstanding principal under the Credit Agreement, the Borrower is required to pay a commitment fee of 0.50% per annum (which is subject to a decrease to 0.375% per annum based upon the consolidated first lien net leverage ratio of the Borrower and its restricted subsidiaries) to the lenders under the Revolving Credit Facility in respect of the unutilized commitments thereunder.
These challenges may include the prevailing global economic climate, competition from alternative products, lack of appealing product features, enforcement of restrictive payment policies from in-app payment systems provided by Apple and Google, and saturation of the online dating market.
These challenges may include the prevailing global economic climate, competition from alternative products, lack of appealing product features, enforcement of restrictive payment policies from in-app payment systems provided by Apple and Google, and slower rates of growth in the online dating market.
This increase was primarily driven by a 34% increase in the number of Bumble App Paying Users to 2.0 million, partially offset by a 2% decrease in Bumble App ARPPU to $28.90. The increase in Bumble App Revenue was due to higher re-engagement in core markets and international expansion partially offset by fluctuations in foreign currency exchange rates.
This increase was primarily driven by a 33.5% increase in the number of Bumble App Paying Users to 2.0 million, partially offset by a 1.6% decrease in Bumble App ARPPU to $28.90. The increase in Bumble App Revenue was due to higher re-engagement in core markets and international expansion, partially offset by fluctuations in foreign currency exchange rates.
If at the end of the 18 months, or upon early termination, the Company has not reached the $7.1 million in spend, we will be required to pay for the difference between the sum of fees already incurred and the minimum commitment.
If at the end of the 18 months, or upon early termination, the Company has not reached the $12.0 million in spend, the Company will be required to pay for the difference between the sum of fees already incurred and the minimum commitment.
The applicable margin for loans under the Revolving Credit Facility is subject to adjustment based upon the consolidated first lien net leverage ratio of the Borrower and its restricted subsidiaries and is subject to reduction after the consummation of our initial public offering.
The applicable margin for loans under the Revolving Credit 65 Facility is subject to adjustment based upon the consolidated first lien net leverage ratio of the Borrower and its restricted subsidiaries and is subject to reduction after the consummation of our IPO.
Key investment areas for our platform include machine learning capabilities, including improving our matching and content moderation technologies; features that enhance trust and safety on our platform; new offerings that enhance user engagement and retention; marketing, data analytics, and personalization capabilities; and new subscription and consumable offerings to drive incremental value to Paying Users.
Key investment areas for our platform include artificial intelligence capabilities, including improving our matching and content moderation technologies; features that enhance trust and safety on our platform; new offerings that enhance user engagement and retention; marketing, and personalization capabilities; and new subscription and consumable offerings to drive incremental value to Paying Users.
During the years ended December 31, 2022 and 2021, we recognized compensation cost related to Exit-Vesting awards of $31.3 million and $26.3 million, which includes the modification of these awards in fiscal year 2022.
During the years ended December 31, 2023, 2022 and 2021, we recognized 55 compensation cost related to Exit-Vesting awards of $13.2 million and $31.3 million and $26.3 million, respectively, which includes the modification of these awards in fiscal year 2022.
The following metrics were calculated excluding paying users and revenue generated from Fruitz: (in thousands, except ARPPU) Year Ended December 31, 2022 Year Ended December 31, 2021 Year Ended December 31, 2020 Key Operating Metrics Bumble App Paying Users 2,002.2 1,499.8 1,142.1 Badoo App and Other Paying Users 1,179.7 1,394.1 1,363.4 Total Paying Users 3,181.9 2,893.9 2,505.5 Bumble App Average Revenue per Paying User $ 28.90 $ 29.37 $ 26.14 Badoo App and Other Average Revenue per Paying User $ 13.06 $ 13.13 $ 12.66 Total Average Revenue per Paying User $ 23.03 $ 21.55 $ 18.81 Key Factors Affecting our Performance Our results of operations and financial condition have been, and will continue to be, affected by a number of factors that present significant opportunities for us but also pose risks and challenges, including those discussed below and elsewhere in this Annual Report on Form 10-K, particularly in Part I, “Item 1A—Risk Factors. ” Growth in Monetization Our apps monetize via a freemium model where the use of our service is free and a subset of our users pay for subscriptions or in-app purchases to access premium features.
(in thousands, except ARPPU) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Key Operating Metrics Bumble App Paying Users 2,517.4 2,002.2 1,499.8 Badoo App and Other Paying Users 1,203.3 1,179.7 1,394.1 Total Paying Users 3,720.7 3,181.9 2,893.9 Bumble App Average Revenue per Paying User $ 27.97 $ 28.90 $ 29.37 Badoo App and Other Average Revenue per Paying User $ 12.70 $ 13.06 $ 13.13 Total Average Revenue per Paying User $ 23.03 $ 23.03 $ 21.55 Key Factors Affecting our Performance Our results of operations and financial condition have been, and will continue to be, affected by a number of factors that present significant opportunities for us but also pose risks and challenges, including those discussed below and elsewhere in this Annual Report on Form 10-K, particularly in Part I, “Item 1A—Risk Factors.” Growth in Monetization Our apps monetize via a freemium model where the use of our service is free and a subset of our users pay for subscriptions or in-app purchases to access premium features.
Borrowings under the Senior Secured Credit Facilities bear interest at a rate equal to, at the Borrower’s option, either (i) LIBOR for the relevant interest period, adjusted for statutory reserve requirements (subject to a floor of 0.0% on the Original Term Loan and 0.50% on the Incremental Term Loan), plus an applicable margin or (ii) a base rate equal to the highest of (a) the rate of interest in effect as last quoted by the Wall Street Journal as the “Prime Rate” in the United States, (b) the federal funds effective rate plus 0.50% and (c) adjusted LIBOR for an interest period of one month plus 1.00% (subject to a floor of 0.00% per annum), in each case, plus an applicable margin.
Borrowings under the Credit Agreement bear interest at a rate equal to, at the Borrower’s option, either (i) LIBOR prior to March 31, 2023 and Adjusted Term SOFR beginning March 31, 2023 for the relevant interest period, adjusted for statutory reserve requirements (subject to a floor of 0.0% on the Original Term Loan and loans under the Revolving Credit Facility and 0.50% on the Incremental Term Loan), plus an applicable margin or (ii) a base rate equal to the highest of (a) the rate of interest in effect as last quoted by the Wall Street Journal as the “Prime Rate” in the United States, (b) the federal funds effective rate plus 0.50% and (c) adjusted LIBOR prior to April 1, 2023 and Adjusted Term SOFR beginning April 1, 2023, for an interest period of one month plus 1.00% (subject to a floor of 0.00% per annum), in each case, plus an applicable margin.
This revenue is initially deferred and is recognized using the straight-line method over the term of the applicable subscription period. Revenue from lifetime subscriptions is deferred over the average estimated expected period of the subscriber relationship, which is currently estimated to be twelve months. Revenue from the purchase of in-app features is recognized based on usage.
This revenue is initially deferred and is recognized using the straight-line method over the term of the applicable subscription period. Revenue from lifetime subscriptions is deferred over the average estimated expected period of the subscriber relationship, which is currently estimated to be twelve months.
Macroeconomic Conditions The prevailing global economic climate, Russia-Ukraine conflict and other macroeconomic conditions, including but not limited to slower growth or economic recession, changes to fiscal and monetary policy and exchange rate fluctuations have adversely affected and may continue to adversely impact our business as consumers face greater pressure on disposable income.
Macroeconomic Conditions The prevailing global economic climate, the conflicts in Eastern Europe and the Middle East, and other macroeconomic conditions, including but not limited to slower growth or economic recession, changes to fiscal and monetary policy, and exchange rate fluctuations have adversely affected and may continue to adversely impact our business as consumers face greater pressure on disposable income.
In addition, a $23.2 million increase in personnel-related expenses, a $7.8 million increase in professional and transaction costs, a $4.6 million increase in insurance expenses, and a $2.5 million increase in other overhead expenses also contributed to the increase. These increases were partially offset by a decline of $103.1 million in the fair value of the contingent earn-out liabilities.
In addition, a $21.7 million increase in personnel-related expenses, a $7.8 million increase in professional and transaction costs and a $4.6 million increase in insurance expenses. These increases were partially offset by a decline of $103.1 million in the fair value of the contingent earn-out liabilities.
The increase in interest rates by the Federal Reserve and overall market conditions have led to significant strengthening of the U.S. dollar against other global currencies in 2022. A strong U.S. dollar has impacted and may continue to impact our revenue and earnings in 2023.
The increase in interest rates by the Federal Reserve and overall market conditions led to significant strengthening of the U.S. dollar against other global currencies in 2022. Throughout 2023, the U.S. dollar experienced volatility, which stabilized in the fourth quarter. A strong U.S. dollar has impacted and may impact our revenue and earnings in the future.
Indebtedness Senior Secured Credit Facilities In connection with the Sponsor Acquisition, in January 2020, we entered into the Original Term Loan Facility in an original aggregate principal amount of $575.0 million and the Revolving Credit Facility in an aggregate principal amount of up to $50.0 million.
Indebtedness Senior Secured Credit Facilities In connection with the Sponsor Acquisition, in January 2020, we entered into a credit agreement (the “Credit Agreement”) providing for (i) a term loan facility in an original aggregate principal amount of $575.0 million (the “Original Term Loan Facility”) and (ii) a revolving facility in an aggregate principal amount of up to $50.0 million.
Overview of Financial Results For the year ended December 31, 2022, the year ended December 31, 2021, the period from January 29 through December 31, 2020 and the period from January 1 through January 28, 2020, we generated: • Total Revenue of $903.5 million, $760.9 million, $539.5 million and $40.0 million, respectively; • Bumble App Revenue of $694.3 million, $528.6 million, $335.0 million and $23.3 million, respectively; • Badoo App and Other Revenue of $209.2 million, $232.3 million, $204.6 million and $16.7 million, respectively; • Net Earnings (Loss) of $(114.1) million, $281.7 million, $(109.5) million and $(32.6) million, respectively, representing Net Earnings (Loss) Margins of (12.6)%, 37.0%, (20.3)% and (81.4)%, respectively; • Adjusted EBITDA of $226.9 million, $207.2 million, $143.4 million and $9.4 million, respectively, representing Adjusted EBITDA Margins of 25.1%, 27.2%, 26.6% and 23.4%, respectively; • Net cash provided by (used in) operating activities of $132.9 million, $104.8 million, $53.1 million and $(3.3) million, respectively, and Operating Cash Flow Conversion of, (116.5)%, 37.2%, (48.5)% and 10.2%, respectively; and • Free Cash Flow of $116.6 million, $91.2 million, $42.4 million and $(4.4) million, respectively, representing Free Cash Flow Conversion of 51.4%, 44.0%, 29.6% and (46.4)%, respectively. 54 For a reconciliation of Adjusted EBITDA, Adjusted EBITDA margin, Free Cash Flow and Free Cash Flow Conversion, which are all non-GAAP measures, to the most directly comparable GAAP financial measures, information about why we consider Adjusted EBITDA, Adjusted EBITDA margin, free cash flow and free cash flow conversion useful and a discussion of the material risks and limitations of these measures, please see “—Non-GAAP Financial Measures.” Key Operating Metrics We regularly review a number of metrics, including the following key operating metrics, to evaluate our business, measure our performance, identify trends in our business, prepare financial projections and make strategic decisions.
Overview of Financial Results For the years ended December 31, 2023, 2022 and 2021, we generated: • Total Revenue of $1,051.8 million, $903.5 million and $760.9 million, respectively; • Bumble App Revenue of $844.8 million, $694.3 million and $528.6 million, respectively; • Badoo App and Other Revenue of $207.1 million, $209.2 million and $232.3 million, respectively; • Net Earnings (Loss) of $(1.9) million, $(114.1) million and $281.7 million, respectively, representing Net Earnings (Loss) Margins of (0.2)%, (12.6)% and 37.0%, respectively; • Adjusted EBITDA of $275.6 million, $226.9 million and $207.2 million, respectively, representing Adjusted EBITDA Margins of 26.2%, 25.1% and 27.2%, respectively; • Net cash provided by operating activities of $182.1 million, $132.9 million and $104.8 million, respectively, and Operating Cash Flow Conversion of *, (116.5)% and 37.2%, respectively; and • Free Cash Flow of $167.2 million, $116.6 million and $91.2 million, respectively, representing Free Cash Flow Conversion of 60.7%, 51.4% and 44.0%, respectively. * Not meaningful For a reconciliation of Adjusted EBITDA, Adjusted EBITDA margin, Free Cash Flow and Free Cash Flow Conversion, which are all non-GAAP measures, to the most directly comparable GAAP financial measures, information about why we consider Adjusted EBITDA, Adjusted EBITDA margin, free cash flow and free cash flow conversion useful and a discussion of the material risks and limitations of these measures, please see “—Non-GAAP Financial Measures.” Key Operating Metrics We regularly review a number of metrics, including the following key operating metrics, to evaluate our business, measure our performance, identify trends in our business, prepare financial projections and make strategic decisions.
The timing and amount of such payments, that we may be required to make, is not reflected in the contractual obligations table set forth above as the payment to the former shareholders of Worldwide Vision Limited is dependent upon the achievement of a specified return on invested capital by our Sponsor and our payment to Fruitz is dependent upon the achievement of certain net revenue targets.
The timing and amount of such payments, that we may be required to make, is not reflected in the contractual obligations table set forth above as the payment to the former shareholders of Worldwide Vision Limited is dependent upon the achievement of a specified return on invested capital by our Sponsor. See Note 11, Fair Value Measurements, for additional information.
See Note 20, Commitments and Contingencies , to the audited consolidated financial statements included in “Item 8―Financial Statements and Supplementary Data.” (3) Represents foreign exchange (gain) loss due to foreign currency transactions. (4) Represents fair value loss (gain) on interest rate swaps.
See Note 19, Commitments and Contingencies , to the audited consolidated financial statements included in “Item 8―Financial Statements and Supplementary Data.” (3) Represents foreign exchange (gain) loss due to foreign currency transactions.
(2) Represents certain litigation costs and insurance proceeds associated with pending litigations or settlements of litigation. Includes amounts accrued with respect to the Company’s class action lawsuit related to the SPO, representing management’s current estimated probable loss for this matter.
(2) Represents certain litigation costs and insurance proceeds associated with pending litigations or settlements of litigation. Includes amounts accrued with respect to the litigation related to the Biometric Information Privacy Act, the mass arbitrations and the Company’s class action lawsuit related to the secondary public stock offering, representing management’s then-current estimated probable loss for this matter.
The tax benefit of $437.8 million recorded in the year ended December 31, 2021 includes a $441.5 million tax benefit related to the reversal of a net deferred tax liability due to the restructuring of our international operations.
(8) Net earnings (loss) margin for the year ended December 31, 2021 includes a $441.5 million tax benefit related to the reversal of a deferred tax liability due to a restructuring of the Company’s international operations.
Income tax provision Successor Predecessor (in thousands, except percentages) Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Income tax benefit (provision) $ (3,406 ) $ 437,837 $ (9,411 ) $ (365 ) Effective income tax rate (3.1 )% 280.5 % (9.4 )% (1.1 )% For further detail of income tax matters, see Note 5, Income Taxes , within the audited consolidated financial statements appearing elsewhere in this Annual Report on Form 10-K.
Income tax provision (in thousands, except percentages) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Income tax benefit (provision) $ (7,170 ) $ (3,406 ) $ 437,837 Effective income tax rate 135.2 % (3.1 )% 280.5 % For further detail of income tax matters, see Note 4, Income Taxes , within the audited consolidated financial statements appearing elsewhere in this Annual Report on Form 10-K.
Assuming no material changes in the relevant tax law, and that we earn sufficient taxable income to realize all tax benefits that are subject to the tax receivable agreement, we expect future payments under the tax receivable agreement related to the Offering Transactions to aggregate to $672.8 million and to range over the next 15 years from approximately $8.8 million to $57.3 million per year and decline thereafter.
Assuming no material changes in the relevant tax law, and that we earn sufficient taxable income to realize all tax benefits that are subject to the tax receivable agreement, we expect future payments under the tax receivable agreement related to the Offering Transactions and subsequent activity through December 31, 2023 to aggregate to $721.0 million and to range over the next 15 years from approximately $16.7 million to $73.6 million per year and decline thereafter.
Reorganization Transactions Prior to the completion of the IPO, we undertook certain reorganization transactions (the “Reorganization Transactions”) such that Bumble Inc. is now a holding company, and its sole material asset is a controlling equity interest in Bumble Holdings.
Bumble paid the costs associated with the sales of shares by the selling stockholders, net of the underwriting discounts. Reorganization Transactions Prior to the completion of the IPO, we undertook certain reorganization transactions (the “Reorganization Transactions”) such that Bumble Inc. is now a holding company, and its sole material asset is a controlling equity interest in Bumble Holdings.
Cost of revenue Cost of revenue consists primarily of in-app purchase fees due on payments processed through the Apple App Store and Google Play Store. Purchases on Android outside of the United States and United Kingdom, mobile web and desktop have additional payment methods, such as credit card or via telecom providers.
Revenue from partnerships is recognized according to the contractual terms of the partnership. Cost of revenue Cost of revenue consists primarily of in-app purchase fees due on payments processed through the Apple App Store and Google Play Store. Purchases on Android, mobile web and desktop may have additional payment methods, such as credit card or via telecom providers.
Investing in Growth While Driving Long-Term Profitability Our mission-driven strategy ensures that values guide our business decisions and our business performance enables us to drive impact through investment in technology, marketing and product innovation, balancing growth with long-term margins.
We may also see a lower propensity to pay as we enter certain new markets. Investing in Growth While Driving Long-Term Profitability Our mission-driven strategy ensures that values guide our business decisions and our business performance enables us to drive impact through investment in technology, marketing and product innovation, balancing growth with long-term margins.
The following table reconciles our non-GAAP financial measures to the most comparable GAAP financial measures for the periods presented: Successor Predecessor (in thousands, except percentages) Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Net earnings (loss) $ (114,124 ) $ 281,740 $ (109,493 ) $ (32,556 ) Add back: Income tax (benefit) provision 3,406 (437,837 ) 9,411 365 Interest (income) expense 24,063 24,574 21,927 (50 ) Depreciation and amortization 89,713 107,056 91,767 408 Stock-based compensation expense 111,008 123,910 27,468 336 Employer costs related to stock-based compensation (1) 2,054 2,438 — — Litigation costs, net of insurance reimbursements (2) 22,734 6,943 (6,008 ) — Foreign exchange (gain) loss (3) (3,679 ) 132 9,525 523 Changes in fair value of interest rate swaps (4) (17,086 ) (6,593 ) 1,586 — Transaction and other costs (5) 5,226 22,491 69,443 40,345 Changes in fair value of contingent earn-out liability (47,134 ) 55,900 27,800 — Changes in fair value of investments 18 (1,100 ) — — Tax receivable agreement liability remeasurement expense (6) 5,332 1,112 — — Impairment loss (7) 145,388 26,431 — — Adjusted EBITDA $ 226,919 $ 207,197 $ 143,426 $ 9,371 Net earnings (loss) margin (8) (12.6 )% 37.0 % (20.3 )% (81.4 )% Adjusted EBITDA margin 25.1 % 27.2 % 26.6 % 23.4 % Net cash provided by (used in) operating activities $ 132,941 $ 104,837 $ 53,069 $ (3,306 ) Less: Capital expenditures (16,333 ) (13,653 ) (10,632 ) (1,045 ) Free Cash Flow $ 116,608 $ 91,184 $ 42,437 $ (4,351 ) Operating cash flow conversion (116.5 )% 37.2 % (48.5 )% 10.2 % Free cash flow conversion 51.4 % 44.0 % 29.6 % (46.4 )% (1) Represents employer portion of Social Security and Medicare payroll taxes domestically, National Insurance contributions in the United Kingdom and comparable costs internationally related to the settlement of equity awards.
The following table reconciles our non-GAAP financial measures to the most comparable GAAP financial measures for the periods presented: (in thousands, except percentages) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Net earnings (loss) $ (1,868 ) $ (114,124 ) $ 281,740 Add back: Income tax (benefit) provision 7,170 3,406 (437,837 ) Interest (income) expense, net 21,534 24,063 24,574 Depreciation and amortization expense 68,028 89,713 107,056 Stock-based compensation expense 104,338 111,008 123,910 Employer costs related to stock-based compensation (1) 4,535 2,054 2,438 Litigation costs, net of insurance reimbursements (2) 71,918 22,734 6,943 Foreign exchange (gain) loss (3) 2,185 (3,679 ) 132 Changes in fair value of interest rate swaps (4) 13,806 (17,086 ) (6,593 ) Transaction and other costs (5) 2,309 5,226 22,491 Changes in fair value of contingent earn-out liability (29,569 ) (47,134 ) 55,900 Changes in fair value of investments 843 18 (1,100 ) Tax receivable agreement liability remeasurement expense (6) 10,341 5,332 1,112 Impairment loss (7) — 145,388 26,431 Adjusted EBITDA $ 275,570 $ 226,919 $ 207,197 Net earnings (loss) margin (8) (0.2 )% (12.6 )% 37.0 % Adjusted EBITDA margin 26.2 % 25.1 % 27.2 % Net cash provided by operating activities $ 182,086 $ 132,941 $ 104,837 Less: Capital expenditures (14,935 ) (16,333 ) (13,653 ) Free cash flow $ 167,151 $ 116,608 $ 91,184 Operating cash flow conversion * (116.5 )% 37.2 % Free cash flow conversion 60.7 % 51.4 % 44.0 % * Not meaningful (1) Represents employer portion of Social Security and Medicare payroll taxes domestically, National Insurance contributions in the United Kingdom and comparable costs internationally related to the settlement of equity awards.
Secondary Offering On September 15, 2021, the Company completed a secondary offering of 20.7 million shares of Class A common stock on behalf of certain selling stockholders affiliated with Blackstone Inc. (the "Selling Stockholders") at a price of $54.00 per share. This transaction resulted in the issuance of 9.2 million Class A shares for the period ending September 30, 2021.
Secondary Offerings On September 15, 2021, the Company completed a secondary offering of 20.7 million shares of Class A common stock on behalf of certain selling stockholders affiliated with Blackstone (the "Blackstone Selling Stockholders") at a price of $54.00 per share.
Accordingly, the historical results of operations and other financial information set forth in this Annual Report do not include any material provisions for U.S. federal income tax for the period prior to our IPO.
Accordingly, the historical results of operations and other financial information set forth in this Annual Report do not include any material provisions for U.S. federal income tax for the period prior to our IPO. Following our IPO, Bumble Inc. pays U.S. federal and state income taxes as a corporation on its share of Bumble Holdings’ taxable income.
For additional information, see Note 16, Stock-based Compensation, to our consolidated financial statements included in Part II, “Item 8 – Financial Statements and Supplementary Data” of this Annual Report on Form 10-K. Components of Results of Operations Our business is organized into a single reportable segment.
For additional information, see Note 15, Stock-based Compensation, to our consolidated financial statements included in Part II, “Item 8 – Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.
See “Item 1A―Risk Factors―Risks Related to Ownership of our Class A Common Stock―We incur increased costs and are subject to additional regulations and requirements as a result of becoming a public company, which could lower our profits, make it more difficult to run our business or divert management’s attention from our business.” Tax Receivable Agreement In connection with the Reorganization Transactions and our IPO, we entered into a tax receivable agreement with certain of our pre-IPO owners that provides for the payment by the Company to such pre-IPO owners of 85% of the benefits that the Company realizes, or is deemed to realize, as a result of the Company’s allocable share of existing tax basis acquired in our IPO, increases in our share of existing tax basis and adjustments to the tax basis of the assets of Bumble Holdings as a result of sales or exchanges of Common Units (including Common Units issued upon conversion of vested Incentive Units), and our utilization of certain tax attributes of the Blocker Companies (including the Blocker Companies’ allocable share of existing tax basis) and certain other tax benefits related to entering into the tax receivable agreement.
In connection with the Reorganization Transactions and our IPO, we entered into a tax receivable agreement with certain of our pre-IPO owners that provides for the payment by the Company to such pre-IPO owners of 85% of the benefits that the Company realizes, or is deemed to realize, as a result of the Company’s allocable share of existing tax basis acquired in our IPO, increases in our share of existing tax basis and adjustments to the tax basis of the assets of Bumble Holdings as a result of sales or exchanges of Common Units (including Common Units issued upon conversion of vested Incentive Units), and our utilization of certain tax attributes of the Blocker Companies (including the Blocker Companies’ allocable share of existing tax basis) and certain other tax benefits related to entering into the tax receivable agreement.
Based on current projections, we anticipate having sufficient taxable income to be able to realize these tax benefits and have recorded a liability of $394.3 million associated with the tax receivable agreement related to these benefits of which $8.8 million is included in "Other current liabilities." The ability of the deferred tax assets to be realized is evaluated based on all positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies and recent results of operations.
Tax benefits we anticipate being able to realize are included in “Accrued expense and other current liabilities.” The ability of the deferred tax assets to be realized is evaluated based on all positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies and recent results of operations.
As foreign currency exchange rates change, translation of the statements of operations into U.S. dollars could negatively impact revenue and distort year-over-year comparability of operating results.
As foreign currency exchange rates change, translation of the statements of operations into U.S. dollars could negatively impact revenue and distort year-over-year comparability of operating results. To the extent our ARPPU growth slows, our revenue growth will become increasingly dependent on our ability to increase our Paying Users.
Contractual Obligations and Contingencies The following table summarizes our contractual obligations as of December 31, 2022: Payments due by period Less than 1 year 1 to 3 years 3 to 5 years More than 5 years Total (in thousands) Long-term debt $ 5,750 $ 11,500 $ 615,563 $ — $ 632,813 Operating leases 3,823 5,262 6,859 3,456 19,400 Other 13,861 16,171 — — 30,032 Total $ 23,434 $ 32,933 $ 622,422 $ 3,456 $ 682,245 In connection with the IPO, in February 2021, we entered into a tax receivable agreement with certain of our pre-IPO owners that provides for the payment by the Company to such pre-IPO owners of 85% of the benefits that the Company realizes, or is deemed to realize, as a result of the Company’s allocable share of existing tax basis acquired in our initial public offering and other tax benefits related to entering into the tax receivable agreement.
Contractual Obligations and Contingencies The following table summarizes our contractual obligations as of December 31, 2023 (in thousands): Payments due by period Less than 1 year 1 to 3 years 3 to 5 years More than 5 years Total Long-term debt $ 5,750 $ 11,500 $ 609,813 $ — $ 627,063 Operating leases 1,412 7,806 6,730 418 16,366 Other 10,673 2,628 — — 13,301 Total $ 17,835 $ 21,934 $ 616,543 $ 418 $ 656,730 In connection with the IPO, in February 2021, we entered into a tax receivable agreement with certain of our pre-IPO owners that provides for the payment by the Company to such pre-IPO owners of 85% of the benefits that the Company realizes, or is deemed to realize, as a result of the Company’s allocable share of existing tax basis acquired in our IPO and other tax benefits related to entering into the tax receivable agreement.
The decrease was primarily due to the full amortization of the legacy Badoo user base in July 2022 and white label contracts in 2021, which are no longer being amortized. These decreases were partially offset by increases in the amortization of intangibles acquired from the Fruitz acquisition in January 2022.
The decrease in depreciation and amortization expense was primarily due to the full amortization of the legacy Badoo user base in July 2022. These decreases were partially offset by increases in the amortization of intangibles acquired from the Official acquisition in April 2023.
We evaluate our critical estimates and assumptions on an ongoing basis. Actual results may differ from these estimates under different assumptions or conditions. The critical accounting estimates, assumptions, and judgments that we believe to have the most significant impact on our consolidated financial statements are described below.
The critical accounting estimates, assumptions, and judgments that we believe to have the most significant impact on our consolidated financial statements are described below.
The increase in cash provided by (used in) operating activities for the periods presented was partly offset by changes in assets and liabilities, which were $(34.9) million, $(56.5) million, $9.0 million and $25.1 million in the year ended December 31, 2022, 69 December 31, 2021, the period from January 29, 2020 to December 31, 2020 and the period from January 1, 2020 to January 28, 2020, respectively.
The increase in cash provided by (used in) operating activities for the periods presented was partly offset by changes in assets and liabilities, which increased $8.7 million, decreased $34.9 million and decreased $56.5 million in the years ended December 31, 2023, 2022 and 2021, respectively.
As we expand into certain new geographies, we may see an increase in users who prefer to access premium features through our in-app purchase options rather than through our subscription packages which could impact our ARPPU. We may also see a lower propensity to pay as we enter certain new markets.
Potential risks to our expansion into new geographies will include competition and compliance with foreign laws and regulations. 52 As we expand into certain new geographies, we may see an increase in users who prefer to access premium features through our in-app purchase options rather than through our subscription packages which could impact our ARPPU.
We group assets for purposes of such review at the lowest level for which identifiable cash flows of the asset group are largely independent of the cash flows of the other groups of assets and liabilities.
Recoverability is measured by comparing the carrying amount of an asset group to future undiscounted net cash flows expected to be generated. We group assets for purposes of such review at the lowest level for which identifiable cash flows of the asset group are largely independent of the cash flows of the other groups of assets and liabilities.
Depreciation and amortization expense Depreciation and amortization expense is primarily related to computer equipment, leasehold improvements, furniture and fixtures, developed technology, user base, white label contracts, trademarks and other definite-lived intangible assets. Interest income (expense) Interest income (expense) consists of interest income received on related party loans receivables and interest expense incurred in connection with our long-term debt.
Depreciation and amortization expense Depreciation and amortization expense is primarily related to computer equipment, leasehold improvements, furniture and fixtures, developed technology, user base, white label contracts, trademarks and other definite-lived intangible assets.
Unforeseen events, changes in circumstances and market conditions and material differences in estimates of future cash flows could adversely affect the fair value of our assets and could result in an impairment charge.
If this comparison indicates impairment, the amount of impairment to be recognized is calculated as the difference between the carrying value and the fair value of the asset group. 67 Unforeseen events, changes in circumstances and market conditions and material differences in estimates of future cash flows could adversely affect the fair value of our assets and could result in an impairment charge.
Cash Flow Information The following table summarizes our consolidated cash flow information for the periods presented: Successor Predecessor (in thousands) Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Net cash provided by (used in): Operating activities $ 132,941 $ 104,837 $ 53,069 $ (3,306 ) Investing activities (86,053 ) (12,484 ) (2,850,651 ) (1,029 ) Financing activities (14,954 ) 151,486 2,869,428 — Operating activities Net cash provided by (used in) operating activities was $132.9 million for the year ended December 31, 2022, $104.8 million for the year ended December 31, 2021, $53.1 million for the period from January 29, 2020 to December 31, 2020, and $(3.3) million for the period from January 1, 2020 to January 28, 2020.
Cash Flow Information The following table summarizes our consolidated cash flow information for the periods presented: (in thousands) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Net cash provided by (used in): Operating activities $ 182,086 $ 132,941 $ 104,837 Investing activities (24,755 ) (86,053 ) (12,484 ) Financing activities (198,891 ) (14,954 ) 151,486 Operating activities Net cash provided by operating activities was $182.1 million, $132.9 million and $104.8 million for the years ended December 31, 2023, 2022 and 2021, respectively.
T he Company used $69.7 million (net of cash acquired) for the acquisition of Fruitz for the year ended December 31, 2022 and $2,837.7 million (net of cash acquired) for the Sponsor Acquisition in the period from January 29, 2020 to December 31, 2020.
T he Company used $9.8 million (net of cash acquired) for the acquisition of Official for the year ended December 31, 2023 and $69.7 million (net of cash acquired) for the acquisition of Fruitz for the year ended December 31, 2022 .
We also earn revenue from online advertising and partnerships, which are not a significant part of our business. Online advertising revenue is recognized when an advertisement is displayed. Revenue from partnerships is recognized according to the contractual terms of the partnership.
Revenue from the purchase of in-app features is recognized based on usage and estimated breakage revenue associated with unused in-app purchases. We also earn revenue from online advertising and partnerships, which are not a significant part of our business. Online advertising revenue is recognized when an advertisement is displayed.
Other income (expense), net Successor Predecessor (in thousands, except percentages) Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Other income (expense), net $ 16,189 $ 3,160 $ (917 ) $ (882 ) Percentage of revenue 1.8 % 0.4 % (0.2 )% (2.2 )% Other income (expense), net was $16.2 million for the year ended December 31, 2022, compared to $3.2 million for the year ended December 31, 2021.
Other income (expense), net (in thousands, except percentages) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Other income (expense), net $ (26,537 ) $ 16,189 $ 3,160 Percentage of revenue (2.5 )% 1.8 % 0.4 % Other income (expense), net for the year ended December 31, 2023, decreased by $42.7 million, or 263.9%, as compared to the same period in 2022.
These estimates could also be adversely impacted by changes in federal, state, or local regulations, economic downturns or developments, or other market conditions affecting our industry. 72 During the fourth quarter of the year ended December 31, 2021, the Company determined that an individual definite long-lived asset was impaired and recognized an impairment charge of $26.4 million in "General and administrative expense" within the accompanying consolidated statement of operations.
During the fourth quarter of the year ended December 31, 2021, the Company determined that an individual definite long-lived asset was impaired and recognized an impairment charge of $26.4 million in “ General and administrative expense ” within the accompanying consolidated statements of operations.
The Distribution Financing Transaction In October 2020, we entered into an incremental senior secured term loan facility (the “Incremental Term Loan Facility” and, together with the Initial Term Loan Facility, the “Term Loan Facility”; the Term Loan Facility, together with the Revolving Credit Facility, the “Senior Secured Credit Facilities”) with the same maturity as the Initial Term Loan Facility in an original aggregate principal amount of $275.0 million.
In connection with a transaction whereby we distributed proceeds to our pre-IPO owners and to partially repay a loan from our Founder, in October 2020, we entered into an Incremental term loan facility (the “Incremental Term Loan Facility” and together with the Original Term Loan Facility, the “Senior Secured Credit Facilities”) in an original aggregate principal amount of $275.0 million.
Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with GAAP, which often require us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses, and related disclosures. Our estimates are based on historical experience, current conditions and various other assumptions that we believe to be reasonable under the circumstances.
As of December 31, 2023, our minimum commitment remaining is $8.4 million. 66 Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with GAAP, which often require us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses, and related disclosures.
In addition, other revenue of $24.3 million for 2022, increased by $11.6 million, or 92% compared to the same period in 2021, primarily due to Fruitz.
The decrease in Badoo App and Other Revenue was also driven by a 0.5% decrease in Badoo and Other ARPPU to $13.06. In addition, other revenue of $24.3 million for 2022, increased by $11.6 million, or 92.1%, compared to the same period in 2021.
Our actual results could differ materially from those discussed in the forward-looking statements.
This discussion contains forward-looking statements that involve risks and uncertainties about our business and operations. Our actual results could differ materially from those discussed in the forward-looking statements.
The Incremental Term Loan provides for additional senior secured term loans with substantially identical terms as the Initial Term Loan Facility (other than the applicable margin). The borrower under the Incremental Term Loan Facility is a wholly owned subsidiary of Bumble Holdings, Buzz Finco L.L.C.
The Incremental Term Loan Facility provides for additional senior secured term loans with substantially identical terms as the Original Term Loan Facility (other than the applicable margin).
For additional information, refer to Note 9, Goodwill and Intangible Assets , within the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
For additional information around the Tax Receivable Agreement, see Note 5, Payable to Related Parties Pursuant to a Tax Receivable Agreement , within the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Selling and marketing expense Successor Predecessor (in thousands, except percentages) Year Ended December 31, 2022 Year Ended December 31, 2021 Period from January 29, through December 31, 2020 Period from January 1, through January 28, 2020 Selling and marketing expense $ 249,269 $ 211,711 $ 152,588 $ 11,157 Percentage of revenue 27.6 % 27.8 % 28.3 % 27.9 % Selling and marketing expense was $249.3 million for the year ended December 31, 2022, compared to $211.7 million the year ended December 31, 2021.
Selling and marketing expense (in thousands, except percentages) Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Selling and marketing expense $ 270,380 $ 249,269 $ 211,711 Percentage of revenue 25.7 % 27.6 % 27.8 % Selling and marketing expense for the year ended December 31, 2023, increased by $21.1 million, or 8.5%, as compared to the same period in 2022 .
General and administrative expense also consists of transaction costs, impairment losses, changes in fair value of contingent earn-out liability, expenses associated with facilities, information technology, external professional services, legal costs, settlement of legal claims, restructuring charges and other administrative expenses.
General and administrative expense also consists of transaction costs, impairment losses, changes in fair value of contingent earn-out liability, expenses associated with facilities, information technology, external professional services, legal costs, settlement of legal claims and accruals for future legal obligations that are deemed probable and estimable, restructuring charges and other administrative expenses. 56 Product development expense Product development expense consists primarily of compensation (including stock-based compensation) and other employee-related costs for personnel engaged in the design, development, testing and enhancement of product offerings and related technology, as well as restructuring charges.
We believe these operational measures are useful in evaluating our performance, in addition to our financial results prepared in accordance with GAAP. Refer to the section “Certain Definitions” at the beginning of this Annual Report for the definitions of our Key Operating Metrics.
We believe these operational measures are useful in evaluating our performance, in addition to our financial results prepared in accordance with GAAP.