Biggest changeResults of Operations The following table sets forth our consolidated statements of operations for the years ended December 31, 2024 and 2023 and the dollar and percentage change between the two periods: For the year ended December 31, 2024 2023 Variance ($) Variance (%) Revenues $ 95,488,190 $ 80,963,451 $ 14,524,739 18 % Expenses Cost of services (content, hosting and other) $ 138,472,266 $ 146,156,734 $ (7,684,468 ) (5 )% General and administrative 36,646,307 37,125,296 (478,989 ) (1 )% Research and development 18,923,319 15,721,663 3,201,656 20 % Sales and marketing 17,330,925 13,427,021 3,903,904 29 % Acquisition-related transaction costs - 1,151,318 (1,151,318 ) (100 )% Amortization and depreciation 13,614,587 4,850,812 8,763,775 181 % Changes in fair value of contingent consideration 1,354,357 (1,922,381 ) 3,276,738 (170 )% Total expenses 226,341,761 216,510,463 9,831,298 5 % Loss from operations (130,853,571 ) (135,547,012 ) 4,693,441 (3 )% Interest income 8,083,903 13,594,463 (5,510,560 ) (41 )% Other expense (207,431 ) (125,511 ) (81,920 ) 65 % Change in fair value of warrant liability (32,694,697 ) 2,365,895 (35,060,592 ) (1,482 )% Change in fair value of derivative (184,699,998 ) - (184,699,998 ) *NM Loss before income taxes (340,371,794 ) (119,712,165 ) (220,659,629 ) 184 % Income tax benefit 2,009,015 3,291,703 (1,282,688 ) (39 )% Net loss $ (338,362,779 ) $ (116,420,462 ) $ (221,942,317 ) 191 % * NM- Percentage change not meaningful. 45 Revenues Revenues increased by $14.5 million to $95.5 million in the year ended December 31, 2024 compared to the year ended December 31, 2023, of which $10.3 million was attributable to an increase in Audience Monetization revenues and $4.2 million was attributable to higher Other Initiatives.
Biggest changeResults of Operations The following table sets forth our consolidated statements of operations for the years ended December 31, 2025 and 2024: For the year ended December 31, 2025 2024 Revenues $ 100,622,320 $ 95,488,190 Expenses Cost of services (content, hosting and other) $ 107,383,833 $ 138,472,266 General and administrative 48,738,522 36,646,307 Research and development 18,743,630 18,923,319 Sales and marketing 23,892,235 17,330,925 Acquisition-related transaction costs 13,303,532 - Amortization and depreciation 14,564,535 13,614,587 Change in fair value of digital assets 649,638 - Change in fair value of contingent consideration - 1,354,357 Total expenses 227,275,925 226,341,761 Loss from operations (126,653,605 ) (130,853,571 ) Interest income 10,419,139 8,083,903 Other expense (10,643 ) (207,431 ) Change in fair value of warrant liability 24,781,975 (32,694,697 ) Change in fair value of derivative 9,700,000 (184,699,998 ) Loss before income taxes (81,763,134 ) (340,371,794 ) Income tax (expense) benefit (67,228 ) 2,009,015 Net loss $ (81,830,362 ) $ (338,362,779 ) 55 Revenues Year Ended December 31, 2025 2024 $ Change % Change Revenues $ 100,622,320 $ 95,488,190 $ 5,134,130 5 % Revenues increased by $5.1 million to $100.6 million in the year ended December 31, 2025 compared to the year ended December 31, 2024, of which $3.0 million was attributable to an increase in Audience Monetization revenues, in addition to higher Other Initiatives revenues of $2.1 million.
Because Google has publicly stated that metrics in UA “may be more or less similar” to metrics in GA4, and that “[i]t is not unusual for there to be apparent discrepancies” between the two systems, 3 we are unable to determine whether the transition from UA to GA4 has had a positive or negative effect, or the magnitude of such effect, if any, on our reported MAUs.
Because Google has publicly stated that metrics in UA “may be more or less similar” to metrics in GA4, and that “[i]t is not unusual for there to be apparent discrepancies” between the two systems, we are unable to determine whether the transition from UA to GA4 has had a positive or negative effect, or the magnitude of such effect, if any, on our reported MAUs.
In certain circumstances, we incur additional costs related to incentivizing top content creators to promote and join our platform; and ● Other cost of services such as third-party service provider costs, including data center and networking, as well as payment processing fees and costs paid to publishers.
In certain circumstances, we incur additional costs related to incentivizing top content creators to promote and join our platform; and 51 ● Other cost of services such as third-party service provider costs, including data center and networking, as well as payment processing fees and costs paid to publishers.
Change in Fair Value of Warrant Liability We account for our outstanding warrants in accordance with ASC 815-40, under which the warrants issued in connection with Business Combination do not meet the criteria for equity classification, and must be recorded as liabilities.
Change in Fair Value of Warrant Liability We account for our outstanding warrants in accordance with ASC 815-40, under which the warrants issued in connection with the ND Business Combination do not meet the criteria for equity classification, and must be recorded as liabilities.
Google defines “active users” as the “[n]umber of distinct users who visited your website or application.” 1 We have used the Google analytics systems since we first began publicly reporting MAU statistics, and the resulting data have not been independently verified.
Google defines “active users” as the “[n]umber of distinct users who visited your website or application.” We have used the Google analytics systems since we first began publicly reporting MAU statistics, and the resulting data have not been independently verified.
Although Google has disclosed certain information regarding the transition to GA4, 2 Google does not currently make available sufficient information relating to its new GA4 algorithm for us to determine the full effect of the switch from UA to GA4 on our reported MAUs.
Although Google has disclosed certain information regarding the transition to GA4, Google does not currently make available sufficient information relating to its new GA4 algorithm for us to determine the full effect of the switch from UA to GA4 on our reported MAUs.
Monthly Active Users (“MAUs”) We use MAUs as a measure of audience engagement to help us understand the volume of users engaged with our content on a monthly basis.
Monthly Active Users We use MAUs as a measure of audience engagement to help us understand the volume of users engaged with our content on a monthly basis.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following “Management’s Discussion and Analysis of Financial Condition and Results of Operations” should be read in conjunction with the “Business” section and Rumble Inc.’s (“Rumble” or the “Company”) consolidated financial statements as of and for the years ended December 31, 2024 and 2023 (“consolidated financial statements”) and other information included elsewhere in this Annual Report.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following “Management’s Discussion and Analysis of Financial Condition and Results of Operations” should be read in conjunction with the “Business” section and Rumble Inc.’s (“Rumble” or the “Company”) consolidated financial statements as of and for the years ended December 31, 2025 and 2024 (“consolidated financial statements”) and other information included elsewhere in this Annual Report.
Audience Monetization includes advertising fees on the Rumble platform; subscription fees earned primarily from consumer product offerings such as Rumble Premium; Locals and badges; revenues generated from content that is licensed by third-parties; pay-per-view; and fees from tipping and platform hosting fees. Advertising fees are generated by delivering digital video and display advertisements as well as cost-per-message-read advertisements.
Audience Monetization includes advertising fees on the Rumble platform; subscription fees earned primarily from consumer product offerings such as Rumble Premium; Locals and badges; revenues generated from content that is licensed by third-parties; and fees from tipping and platform hosting fees. Advertising fees are generated by delivering digital video and display advertisements as well as cost-per-message-read advertisements.
Adjusted EBITDA should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. There are a number of limitations related to the use of Adjusted EBITDA rather than net income (loss), the nearest GAAP equivalent.
Adjusted EBITDA should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP. There are a number of limitations related to the use of Adjusted EBITDA rather than net income (loss), the nearest U.S. GAAP equivalent.
The decrease in net cash used in operating activities during the year ended December 31, 2024 compared to the year ended December 31, 2023 was mostly due to changes in net loss adjusted for certain non-cash items, offset by changes in operating assets and liabilities.
The decrease in net cash used in operating activities during the year ended December 31, 2025 compared to the year ended December 31, 2024 was mostly due to changes in net loss adjusted for certain non-cash items, offset by changes in operating assets and liabilities.
As a result, the arrangement is accounted for as a derivative, initially and subsequently measured at fair value with changes through net loss. See Note 17 for information regarding the estimation of the fair value of the derivative.
As a result, the arrangement is accounted for as a derivative initially and subsequently measured at fair value with changes through net loss. See Note 16 for information regarding the estimation of the fair value of the derivative.
As we have consistently stated, we are using a substantial portion of funds to acquire content by providing economic incentives to a small number of content creators, including sports leagues. As of December 31, 2024, we had entered into programming and content agreements with a minimum contractual cash commitment of $30 million.
As we have consistently stated, we are using a substantial portion of funds to acquire content by providing economic incentives to a small number of content creators, including sports leagues. As of December 31, 2025, we had entered into programming and content agreements with a minimum contractual cash commitment of $45 million.
As of July 1, 2023, Universal Analytics (“UA”), Google’s analytics platform on which we historically relied for calculating MAUs using company-set parameters, was phased out by Google and ceased processing data.
As of July 1, 2023, UA, Google’s analytics platform on which we historically relied for calculating MAUs using company-set parameters, was phased out by Google and ceased processing data.
At that time, Google Analytics 4 (“GA4”) succeeded UA as Google’s next-generation analytics platform, which has been used to determine MAUs since the third quarter of 2023 and which we expect to continue to use to determine MAUs in future periods.
At that time, GA4 succeeded UA as Google’s next-generation analytics platform, which has been used to determine MAUs since the third quarter of 2023 and which we expect to continue to use to determine MAUs in future periods.
These non-GAAP financial measures, which may be different than similarly titled measures used by other companies, are presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.
GAAP financial measures, which may be different than similarly titled measures used by other companies, are presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. We use the non-U.S.
Our shares of Class A common stock and warrants are traded on The Nasdaq Global Market (“Nasdaq”) under the symbols “RUM” and “RUMBW”, respectively.
Our shares of Class A common stock and warrants are traded on Nasdaq under the symbols “RUM” and “RUMBW”, respectively.
The fair value of this forward purchase contracts were measured using a Monte Carlo simulation methodology that includes simulating the stock price using a risk-neutral Geometric Brownian Motion-based pricing model. The decrease relates to the revaluation of the forward purchase contracts in connection with the Tether transaction.
The fair value of these forward purchase contracts was measured using a Monte Carlo simulation methodology that includes simulating the stock price using a risk-neutral Geometric Brownian Motion-based pricing model. The increase relates to the revaluation of the forward purchase contracts in connection with the Tether transaction.
We use the non-GAAP financial measure of: Adjusted EBITDA, which is defined as net income (loss) excluding interest income (expense), net, other income (expense), net; provision for income taxes, depreciation and amortization, share-based compensation expense, acquisition-related expense, change in fair value of warrants, change in fair value of contingent consideration, and change in the fair value of derivative.
GAAP financial measure of Adjusted EBITDA, which is defined as net income (loss) excluding interest income (expense), net, other income (expense), net, provision for income taxes, depreciation and amortization, share-based compensation expense, acquisition-related transaction costs, change in fair value of warrants, change in fair value of digital assets, change in fair value of contingent consideration, and change in the fair value of derivative.
Because the derivative meets the definition of a liability under ASC 815, Derivatives and Hedging (“ASC 815”), it is measured at fair value at inception and at each reporting date in accordance with the guidance in ASC 820, Fair Value Measurement (“ASC 820”), with any subsequent changes in fair value recognized in the consolidated statement of operations in the applicable period of change.
Because the derivative meets the definition of a liability under ASC 815, it is measured at fair value at inception and at each reporting date in accordance with the guidance in ASC 820, with any subsequent changes in fair value recognized in the consolidated statements of operations in the applicable period of change.
A significant amount of these minimum contractual cash commitments will be paid over 12 to 24 months, commencing in 2025.
A significant amount of these minimum contractual cash commitments will be paid over 12 to 36 months, commencing in 2026.
We will not, however, succeed in identifying and removing all spam. MAUs (GA4) were 68 million on average in the fourth quarter of 2024, an increase of 1% from the third quarter of 2024.
We will not, however, succeed in identifying and removing all spam. MAUs (GA4) were 52 million on average in the fourth quarter of 2025, an increase of 11% from the third quarter of 2025.
Trade and barter revenue is recognized when the performance obligation is fulfilled and follows the same pattern of recognition as the Company’s normal advertising revenue. Trade and barter expense is recorded when goods or services are consumed.
Trade and barter revenue is recognized when the performance obligation is fulfilled and follows the same pattern of recognition as the Company’s normal advertising revenue. Trade and barter expense is recorded when goods or services are consumed. The trade and barter expense is recorded in sales and marketing expenses in the consolidated statements of operations.
Research and development expenses also include consultant fees related to our development activities to originate, develop and enhance our platforms. Sales and Marketing Expenses Sales and marketing expenses consist primarily of payroll and related expenses, which include bonuses and share-based compensation for our employees associated with our sales and marketing functions.
Research and Development Expenses Research and development expenses consist primarily of payroll and related expenses, which include bonuses and share-based compensation for our employees on our engineering and development teams. Research and development expenses also include consultant fees related to our development activities to originate, develop and enhance our platforms.
Other Initiatives includes digital advertisements that are placed on Rumble’s network of third-party publisher websites or mobile applications; and cloud. Cloud includes consumption-based fees, subscriptions for infrastructure and professional services. Refer to Note 2, Summary of Significant Accounting Policies, to the consolidated financial statements.
Other Initiatives includes digital advertisements that are placed on Rumble’s network of third-party publisher websites or mobile applications; and cloud. Cloud includes consumption-based fees, subscriptions for infrastructure and professional services, and license agreements related to Rumble Player. Refer to Note 2, Summary of Significant Accounting Policies, under “Item 8.
As part of the closing of the transaction, the Company completed a tender offer to purchase 70,000,000 shares of its Class A Common Stock at a price of $7.50 per share (the “Tender Offer”), for a total of $525 million, excluding fees and expenses related to the Tender Offer.
As part of the closing of the transaction, the Company completed a tender offer to purchase 70,000,000 shares of its Class A Common Stock at a price of $7.50 per share for a total of $525 million, excluding fees and expenses related to the tender offer. On November 10, 2025, the Company entered into the ND Business Combination Agreement.
Because the contingent consideration meets the definition of a liability under ASC 815, Derivatives and Hedging (“ASC 815”), it is measured at fair value at inception and at each reporting date in accordance with the guidance in ASC 820, Fair Value Measurement (“ASC 820”), with any subsequent changes in fair value recognized in the consolidated statement of operations in the applicable period of change.
Because the contingent consideration meets the definition of a liability under ASC 815, Derivatives and Hedging (“ASC 815”), it is measured at fair value at inception and at each reporting date in accordance with the guidance in ASC 820, Fair Value Measurement (“ASC 820”), with any subsequent changes in fair value recognized in the consolidated statements of operations in the applicable period of change. 52 Non-Operating Income and Other Items Interest Income Interest income consists of interest earned on our cash and cash equivalents.
As a result of these limitations, you should consider Adjusted EBITDA alongside other financial performance measures, including net income (loss) and our other financial results presented in accordance with GAAP.
As a result of these limitations, you should consider Adjusted EBITDA alongside other financial performance measures, including net income (loss) and our other financial results presented in accordance with U.S. GAAP. The following table presents a reconciliation of net income (loss), the most directly comparable financial measure calculated and presented in accordance with U.S.
As these warrants meet the classification of a financial liability in accordance with ASC 815-40, the related warrant liability is measured at its fair value, determined in accordance with ASC 820, at each reporting period. The fair value of this warrant liability was measured using the fair value of the Company’s warrants listed on the Nasdaq.
The warrant liability arose in connection with the warrants offered as part of the Business Combination. As these warrants meet the classification of a financial liability in accordance with ASC 815-40, the related warrant liability is measured at its fair value, determined in accordance with ASC 820, at each reporting period.
The increase was due to an increase of $2.0 million from depreciation on our property and equipment as we continue to build out our infrastructure, as well as an increase in amortization from intangible assets of $6.8 million. 46 Change in Fair Value of Contingent Consideration Change in fair value of contingent consideration increased by $3.3 million to $1.4 million in the year ended December 31, 2024 compared to the year ended December 31, 2023.
The increase was due to an increase of $0.5 million from depreciation on our property and equipment as we continue to build out our infrastructure, as well as an increase in amortization from intangible assets of $0.4 million. 57 Change in Fair Value of Digital Assets Year Ended December 31, 2025 2024 $ Change % Change Change in fair value of digital assets $ 649,938 $ - $ 649,938 NM NM – not meaningful Change in fair value of digital assets expense increased by $0.6 million to $0.6 million for the year ended December 31, 2025 compared to the year ended December 31, 2024.
The decrease was primarily due to a reduction in programming and content costs of $9.5 million, offset by an increase of $1.8 million in other cost of services including payment processing fees and costs paid to publishers.
The decrease was primarily due to a reduction in programming and content costs of $33.9 million, offset by an increase in other costs of services of $2.8 million.
The trade and barter expense is recorded in sales and marketing expense in the consolidated statement of operations. 51 Arrangement to Sell Shares to Tether (Unit of Account) The Company applied judgement in determining whether the support agreements and agreement to sell shares to Tether were a single unit or multiple units of account.
Arrangement to Sell Shares to Tether (Unit of Account) The Company applied judgment in determining whether the support agreements and agreement to sell shares to Tether were a single unit or multiple units of account.
New Accounting Pronouncements See Note 2, Summary of Significant Accounting Policies, to our consolidated financial statements for the years ended December 31, 2024 and 2023. JOBS Act Accounting Election We are an emerging growth company, as defined in the JOBS Act.
New Accounting Pronouncements See Note 2, Summary of Significant Accounting Policies, in the accompanying notes to the consolidated financial statements included in “Item 8. Financial Statements and Supplementary Data.” JOBS Act Accounting Election We are an emerging growth company, as defined in the JOBS Act.
The decrease in net cash used in investing activities during the year ended December 31, 2024 compared to the year ended December 31, 2023 was mainly driven by decreases in purchases of property and equipment and marketable securities, which were partially offset by a rise in spending on intangible assets.
The increase in net cash used in investing activities during the year ended December 31, 2025 compared to the year ended December 31, 2024 was due to the investment in digital assets, offset by a decrease in purchases of property, equipment and intangible assets.
Accordingly, we believe that these are the most critical to aid in fully understanding and evaluating our financial condition and results of operations. For further information on the summary of significant accounting policies and the effect on our consolidated financial statements, see Note 2, Summary of Significant Accounting Policies, to the consolidated financial statements.
Accordingly, we believe that these are the most critical to aid in fully understanding and evaluating our financial condition and results of operations.
As these warrants meet the definition of a liability under ASC 815, they are measured at fair value at inception and at each reporting date in accordance with the guidance in ASC 820, with any subsequent changes in fair value recognized in the consolidated statement of operations in the applicable period of change. 42 Change in Fair Value of Derivative The forward purchase contracts in connection with the Tether transaction do not meet the criteria for equity classification, and must be recorded as a liability in accordance with guidance contained in ASC 815-40, Derivatives and Hedging Contracts in Entity’s Own Equity (“ASC 815-40”).
As these warrants meet the definition of a liability under ASC 815, they are measured at fair value at inception and at each reporting date in accordance with the guidance in ASC 820, with any subsequent changes in fair value recognized in the consolidated statements of operations in the applicable period of change.
As a public company, we expect to continue to incur material costs related to compliance with applicable laws and regulations, including audit and accounting fees, legal, insurance, investor relations and other costs. 41 Research and Development Expenses Research and development expenses consist primarily of payroll and related expenses, which include bonuses and share-based compensation for our employees on our engineering and development teams.
As a public company, we expect to continue to incur material costs related to compliance with applicable laws and regulations, including audit and accounting fees, legal, insurance, investor relations and other costs.
Uncertain tax positions are accounted for using a comprehensive model for the manner in which a company should recognize, measure, present and disclose in its financial statements all material uncertain income tax positions.
Significant judgment is required in determining our provision for income taxes and income tax assets and liabilities, including evaluating uncertainties in the application of accounting principles and complex tax laws. 62 Uncertain tax positions are accounted for using a comprehensive model for the manner in which a company should recognize, measure, present and disclose in its financial statements all material uncertain income tax positions.
MAUs (GA4) represent the total web, mobile app, and connected TV users of Rumble for each month, 4 which allows us to measure our total user base calculated from data provided by Google. 5 Connected TV users were not counted within MAUs within MAUs (UA) for periods prior to July 1, 2023, and we believe the number of such users was immaterial in those prior periods.
It is therefore possible that MAUs that we reported based on the UA methodology (“MAUs (UA)”) for periods prior to July 1, 2023, cannot be meaningfully compared to MAUs based on the GA4 methodology (“MAUs (GA4)”) in subsequent periods. 53 MAUs (GA4) represent the total web, mobile app, and connected TV users of Rumble for each month, which allows us to measure our total user base calculated from data provided by Google.
As part of the transaction, which closed on February 7, 2025, Tether purchased 103,333,333 shares of Class A Common Stock at a price per share of $7.50, totaling $775 million in gross proceeds to Rumble.
Significant Events and Transactions On February 7, 2025, Tether, the largest company in the digital assets industry and the most widely used dollar stablecoin across the world, purchased 103,333,333 shares of Class A Common Stock at a price per share of $7.50, totaling $775 million in gross proceeds to Rumble.
Sales and marketing expenses also include consultant fees and direct marketing costs related to the promotion of our platforms and solutions. We expect our sales and marketing expenses to increase over time as we promote our platform and brand, increase marketing activities, and grow domestic and international operations.
We expect our sales and marketing expenses to increase over time as we promote our platform and brand, increase marketing activities, and grow domestic and international operations. Acquisition-Related Transaction Costs Acquisition-related transaction costs consist of professional fees and other expenses incurred in connection with acquisition-related initiatives.
The change in fair value of contingent consideration was directly attributable to changes in the Company’s share price since the closing and the probability of contingencies being met. Interest Income Interest income decreased by $5.5 million to $8.1 million in the year ended December 31, 2024 compared to the year ended December 31, 2023.
The change in fair value of contingent consideration for the year ended December 31, 2024 was directly attributable to changes in the Company’s share price since the closing and the probability of contingencies being met. No comparable change occurred following the derecognition and reclassification of the contingent consideration to equity on May 15, 2024.
Other Expense Other expense consists of miscellaneous income earned outside of normal company revenue as well as foreign exchange gains and losses related to gains and losses on transactions denominated in currencies other than the U.S. dollar.
We invest in highly liquid securities such as money market funds, treasury bills and term deposits. Other Income (Expense) Other income (expense) consists of miscellaneous income earned and expenses incurred outside of the normal course of business as well as foreign exchange gains and losses on transactions denominated in currencies other than the U.S. dollar.
Amortization and Depreciation Amortization and depreciation increased by $8.8 million to $13.6 million in the year ended December 31, 2024 compared to the year ended December 31, 2023.
Amortization and Depreciation Year Ended December 31, 2025 2024 $ Change % Change Amortization and depreciation $ 14,564,535 $ 13,614,587 $ 949,948 7 % Amortization and depreciation increased by $0.9 million to $14.6 million in the year ended December 31, 2025 compared to the year ended December 31, 2024.
Investing Activities Net cash used in investing activities for the year ended December 31, 2024 consisted of $7.2 million in purchases of property, equipment, and intangible assets, $9.6 million in cash paid in connection with the acquisitions of Callin and North River, and $1.1 million in the sale of marketable securities.
Investing Activities Net cash used in investing activities for the year ended December 31, 2025 consisted of $7.0 million in purchases of property, equipment, and intangible assets, and $19.1 million in the purchase of digital assets.
We expect to continue to invest substantial resources to support our growth and anticipate that each of the following categories of expenses will increase in absolute dollar amounts for the foreseeable future. Cost of Services (Exclusive of Amortization and Depreciation) Cost of services consists of costs related to obtaining, supporting and hosting the Company’s product offerings.
The most significant components of our expenses on an ongoing basis are programming and content, service provider costs, and staffing-related costs. We expect to continue to invest substantial resources to support our growth and anticipate that each of the following categories of expenses will increase in absolute dollar amounts for the foreseeable future.
We also believe that fewer than 1 million MAUs in the current period are from connected TV, making them similarly immaterial.
Connected TV users were not counted within MAUs within MAUs (UA) for periods prior to July 1, 2023, and we believe the number of such users was immaterial in those prior periods. We also believe that fewer than 1 million MAUs in the current period are from connected TV, making them similarly immaterial.
Financing Activities Net cash used in financing activities for the year ended December 31, 2024 consisted of $2.0 million in taxes paid from the net share settlement of share-based compensation and $0.4 million in share issuance costs, offset by $0.7 million from proceeds related to stock options exercised.
Share issuance costs of $29.4 million were incurred in connection with the transaction. Additionally, the net cash provided by financing activities includes $3.2 million from proceeds related to stock options exercised and employee stock purchase plan contributions, offset by $3.3 million in taxes paid from the net share settlement of share-based compensation.
Expenses Expenses primarily include cost of services, general and administrative, research and development, sales and marketing, acquisition-related transaction costs, amortization and depreciation, and changes in fair value of contingent consideration. The most significant component of our expenses on an ongoing basis are programming and content.
Financial Statements and Supplementary Data.” Expenses Expenses primarily include cost of services, general and administrative, research and development, sales and marketing, acquisition-related transaction costs, amortization and depreciation, change in fair value of digital assets, and change in fair value of contingent consideration.
We account for equity awards by recognizing the fair value of share-based compensation expense on a straight-line basis over the service period of the award.
Financial Statements and Supplementary Data.” Share-based Compensation The Company issues equity awards such as stock options and restricted stock units to certain of its employees, directors, officers and consultants. We account for equity awards by recognizing the fair value of share-based compensation expense on a straight-line basis over the service period of the award.
The following table presents a summary of the consolidated statement of cash flows for the years ended December 31, 2024 and 2023: Year ended December 31, Net cash provided by (used in): 2024 2023 Variance ($) Operating activities $ (87,010,475 ) $ (92,911,313 ) $ 5,900,838 Investing activities (15,644,135 ) (23,771,314 ) 8,127,179 Financing activities (1,665,148 ) (2,147,994 ) 482,846 Operating Activities Net cash used in operating activities for the year ended December 31, 2024 primarily consisted of net loss adjusted for certain non-cash items, including a $218.7 million loss on the change in fair value of warrants, contingent consideration and derivative, $21.5 million change in share-based compensation, $13.6 million change in amortization and depreciation, $1.0 million changes in non-cash lease expenses, as well as changes in operating assets and liabilities.
The following table presents a summary of the consolidated statements of cash flows: Year Ended December 31, Net cash provided by (used in): 2025 2024 $ Change Operating activities $ (70,430,149 ) $ (87,010,475 ) $ 16,580,326 Investing activities (26,054,766 ) (15,644,135 ) (10,410,631 ) Financing activities 220,385,468 (1,665,148 ) 222,050,616 Operating Activities Net cash used in operating activities for the year ended December 31, 2025 primarily consisted of net loss adjusted for certain non-cash items, including $33.8 million in gains from the changes in fair value of warrants, derivatives and digital assets, partially offset by a $23.8 million change in share-based compensation, $14.6 million in changes in amortization and depreciation, $1.2 million in changes in non-cash lease expenses,$1.0 million in changes in the provision of credit losses, as well as changes in operating assets and liabilities.
Additionally, the reduction in net cash used was due to cash payments made to non-accredited investors related to the Callin acquisition during the year ended December 31, 2024 as well as cash acquired in connection with the Callin acquisition during the year ended December 31, 2023.
Additionally, the cash paid to non-accredited investors related to the Callin acquisition and cash paid in connection with the North River acquisition in the year ended December 31, 2024 contributed to the increase in net cash used in investing activities.
The following table presents a reconciliation of net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA: 49 Reconciliation of Adjusted EBITDA For the year ended December 31, 2024 2023 Net loss $ (338,362,779 ) $ (116,420,462 ) Adjustments: Amortization and depreciation 13,614,587 4,850,812 Share-based compensation expense 23,814,763 16,134,714 Interest income (8,083,903 ) (13,594,463 ) Other expense 207,431 125,511 Income tax benefit (2,009,015 ) (3,291,703 ) Change in fair value of warrants liability 32,694,697 (2,365,895 ) Change in fair value of contingent consideration 1,354,357 (1,922,381 ) Change in fair value of derivative 184,699,998 - Acquisition-related transaction costs - 1,151,318 Adjusted EBITDA $ (92,069,864 ) $ (115,332,549 ) Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“US GAAP”).
GAAP, to Adjusted EBITDA: Reconciliation of Adjusted EBITDA For the year ended December 31, 2025 2024 Net loss $ (81,830,362 ) $ (338,362,779 ) Adjustments: Amortization and depreciation 14,564,535 13,614,587 Share-based compensation expense 23,836,781 23,814,763 Interest income (10,419,139 ) (8,083,903 ) Other expense 10,643 207,431 Income tax (expense) benefit 67,228 (2,009,015 ) Change in fair value of warrants liability (24,781,975 ) 32,694,697 Change in fair value of contingent consideration - 1,354,357 Change in fair value of derivative (9,700,000 ) 184,699,998 Change in fair value of digital assets 649,638 - Acquisition-related transaction costs 13,303,532 - Adjusted EBITDA $ (74,299,119 ) $ (92,069,864 ) 61 Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with US GAAP.
These costs primarily include: ● Programming and content costs related to compensation to content providers, including share-based compensation, from whom video and other content are licensed. These costs are paid to these providers based on revenues generated, or in fixed amounts.
These costs are paid to these providers based on revenues generated, or in fixed amounts.
Acquisition-Related Transaction Costs Acquisition-related transaction costs consist of transaction expenses related to acquisitions. Amortization and Depreciation Amortization and depreciation represent the recognition of costs of assets used in operations, including property and equipment and intangible assets, over their estimated service lives.
Amortization and Depreciation Amortization and depreciation represent the recognition of costs of assets used in operations, including property and equipment and intangible assets, over their estimated service lives. Change in Fair Value of Digital Assets Change in fair value of digital assets reflects gains or losses arising from the remeasurement of our bitcoin investment.
The increase in Audience Monetization revenues was mainly due to higher revenue from subscriptions, tipping fees, licensing, platform hosting and advertising. The increase in Other Initiative revenue was mostly due to more advertising inventory being monetized by our publisher network and an increase in cloud services offered.
The increase in Other Initiative revenue was due to a $1.2 million increase in cloud services offered and a $0.9 million increase in advertising inventory being monetized by our publisher network.
Sales and Marketing Expenses Sales and marketing expenses increased by $3.9 million to $17.3 million in the year ended December 31, 2024 compared to the year ended December 31, 2023. The increase was due to an increase of $2.7 million in payroll and related expenses, $0.4 million in consulting services, and $0.8 million in other marketing and public relations activities.
The increase was due to a rise in marketing and public relations activities of $5.5 million and an increase in payroll and related expenses of $1.5 million, offset by a reduction in consulting services of $0.4 million.
Research and Development Expenses Research and development expenses increased by $3.2 million to $18.9 million in the year ended December 31, 2024 compared to the year ended December 31, 2023. The increase was due to an increase of $2.7 million in payroll and related expenses, and an increase of $0.5 million in other expenses .
The increase in other administrative expenses of $5.8 million was due to a rise in expenses related to public company-related costs, including legal, accounting, and other administrative services. 56 Research and Development Expenses Year Ended December 31, 2025 2024 $ Change % Change Research and development $ 18,743,630 $ 18,923,319 $ (179,689 ) (1 )% Research and development expenses decreased by $0.2 million to $18.7 million in the year ended December 31, 2025 compared to the year ended December 31, 2024.
The decrease in net cash used in financing activities was due to a decrease in taxes paid from the net share settlement of share-based compensation as well as an increase in proceeds from stock options exercised in the year ended December 31, 2024 compared to net cash used in the year ended December 31, 2023.
The increase in net cash provided by financing activities compared to the year ended December 31, 2025 was due to the proceeds from the strategic investment from Tether, as well as the proceeds from stock options exercised and employee stock purchase plan contributions.
The primary short-term requirements for liquidity and capital are to fund general working capital and capital expenditures. 47 As of December 31, 2024, our cash and cash equivalents balance was $114.0 million. Cash and cash equivalents consist of cash on deposit with banks and amounts held in money market funds, treasury bills, and term deposits.
Liquidity and Capital Resources Our principal sources of liquidity are cash generated from operating activities and funds previously raised. The primary short-term requirements for liquidity and capital are to fund general working capital and capital expenditures. As of December 31, 2025, our cash and cash equivalents balance was $237.9 million.
Universal Analytics, https://support.google.com/analytics/answer/11986666#zippy=%2Cin-this-article (last accessed Mar. 12, 2025) [hereinafter: “Google, Comparing Metrics.”] (providing the technical criteria Google uses to calculate active users). 2 Id . 3 Id . 4 During the measurement period, Rumble was available on the following connected TV systems: Roku, Android TV, Amazon Fire, LG, and Samsung TVs. 5 Google provides additional information on its definition of an “active user,” see Google, Comparing Metrics. 6 According to the GA4 dashboard, “[a]s of August 26, 2023, Analytics is estimating data that’s missing due to factors such as cookie consent.” 43 As with our earlier MAU reporting, there is a potential for minor overlap in the resulting data due to users who access Rumble’s content through the web, our mobile apps, and connected TVs in a given measurement period; however, given that we believe this minor overlap to be immaterial, we do not separately track or report “unique users” as distinct from MAUs.
In addition, MAUs (GA4) may rely on statistical sampling and may be based on estimates of data that Google is missing “due to factors such as cookie consent.” As with our earlier MAU reporting, there is a potential for minor overlap in the resulting data due to users who access Rumble’s content through the web, our mobile apps, and connected TVs in a given measurement period; however, given that we believe this minor overlap to be immaterial, we do not separately track or report “unique users” as distinct from MAUs.
Cost of Services Cost of services decreased by $7.7 million to $138.5 million in the year ended December 31, 2024 compared to the year ended December 31, 2023.
Cost of Services Year Ended December 31, 2025 2024 $ Change % Change Cost of services (content, hosting and other) $ 107,383,833 $ 138,472,266 $ (31,088,433 ) (22 )% Cost of services decreased by $31.1 million to $107.4 million in the year ended December 31, 2025 compared to the year ended December 31, 2024.
General and Administrative Expenses General and administrative expenses decreased by $0.5 million to $36.6 million in the year ended December 31, 2024 compared to the year ended December 31, 2023.
General and Administrative Expenses Year Ended December 31, 2025 2024 $ Change % Change General and administrative $ 48,738,522 $ 36,646,307 $ 12,092,215 33 % General and administrative expenses increased by $12.1 million to $48.7 million in the year ended December 31, 2025 compared to the year ended December 31, 2024.
Quarterly ARPU is calculated as quarterly Audience Monetization revenue divided by MAUs for the relevant quarter (as reported by Google Analytics). ARPU does not include Other Initiatives revenue. 44 ARPU was $0.39 in the fourth quarter of 2024, an increase of 18% from the third quarter of 2024.
The increase is primarily related to an initial investment into international expansion. 54 Average Revenue Per User (“ARPU”) We use ARPU as a measure of our ability to monetize our user base. Quarterly ARPU is calculated as quarterly Audience Monetization revenue divided by MAUs for the relevant quarter (as reported by Google Analytics). ARPU does not include Other Initiatives revenue.
The decrease was mainly driven by a reduction in administrative expenses of $2.8 million and share-based compensation of $1.1 million, offset by an increase in payroll and related expenses of $3.4 million. The decrease of $2.8 million in administrative expenses was primarily due to lower expenses related to public company-related costs, legal, insurance, and other administrative services.
The increase was due to an increase of $6.3 million in payroll and related expenses and $5.8 million in other administrative expenses.
The decrease in the change in fair value of warrant liability was directly attributable to changes in the trading price of Rumble’s warrants. Change in Fair Value of Derivative Change in fair value of derivative decreased by $184.7 million resulting in a loss of $184.7 million in the year ended December 31, 2024.
The fair value of this warrant liability was measured using the fair value of the Company’s warrants listed on the Nasdaq. The increase in the change in fair value of warrant liability was directly attributable to changes in the trading price of Rumble’s warrants.
The decrease was due to our reduced investment in money market funds, treasury bills, and term deposits. Other Expense Other expense increased by an immaterial amount in the year ended December 31, 2024 compared to the year ended December 31, 2023.
The increase was due to the Company’s investment in money market funds, treasury bills and term deposits.
Acquisition-Related Transaction Costs Acquisition-related transaction costs decreased by $1.2 million to $nil in the year ended December 31, 2024 compared to the year ended December 31, 2023. Acquisition-related transaction costs for the year ended December 31, 2023 consisted of transaction costs incurred related to acquisitions completed in 2023.
Acquisition-Related Transaction Costs Year Ended December 31, 2025 2024 $ Change % Change Acquisition-related transaction costs $ 13,303,532 $ - $ 13,303,532 NM NM – not meaningful Acquisition-related transaction costs increased by $13.3 million to $13.3 million in the year ended December 31, 2025 compared to the year ended December 31, 2024.
The increase was primarily due to lower foreign currency rate fluctuation as we maintained the majority of our cash balance in U.S. dollars, which is our functional currency, as of December 31, 2024.
The decrease was driven by higher foreign currency rate fluctuation as we maintained the majority of our cash balance in U.S. dollars, which is our functional currency, as of December 31, 2025. 58 Change in Fair Value of Warrant Liability Year Ended December 31, 2025 2024 $ Change % Change Change in fair value of warrant liability $ 24,781,975 $ (32,694,697 ) $ 57,476,672 (176 )% Change in fair value of warrant liability increased by $57.5 million, resulting in a gain of $24.8 million in the year ended December 31, 2025.
The decrease in share-based compensation was related to the recognition of contingent shares issued in connection with the Callin acquisition that was accounted for as a post-combination expense as well as the expense of previously and newly granted restricted stock units and stock options for certain employees and executives.
The increase in payroll and related expense is driven by: a one-time $4.8 million increase in compensation costs related to the departures of an executive and a director; a one-time $2.3 million increase in payroll taxes associated with stock options exercised related to the tender offer in the first quarter of 2025 stemming from the strategic investment from Tether; offset by a $0.8 million decrease in share-based compensation related to the recognition of contingent shares issued in connection with the Callin acquisition that were accounted for as a post-combination expense.
The reduction in net cash used was offset by an increase in share issuance costs. 48 Summary of Quarterly Results Information for the most recent quarters presented are as follows: Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Total revenue $ 30,228,287 $ 25,056,904 $ 22,469,543 $ 17,733,456 Net loss $ (236,752,626 ) $ (31,539,413 ) $ (26,780,700 ) $ (43,290,040 ) Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Total revenue $ 20,391,872 $ 17,982,150 $ 24,974,054 $ 17,615,375 Net loss $ (29,277,227 ) $ (29,021,042 ) $ (29,454,080 ) $ (28,668,113 ) Non-GAAP Financial Measures To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance.
These inflows were partially offset by the share repurchases in connection with the tender offer and taxes paid from the net share settlement of share-based compensation. 60 Summary of Quarterly Results Information for the most recent quarters presented is as follows: Dec 31, 2025 Sep 30, 2025 June 30, 2025 Mar 31, 2025 Total revenue $ 27,068,454 $ 24,762,445 $ 25,084,631 $ 23,706,790 Net loss $ (32,693,477 ) $ (16,261,762 ) $ (30,224,930 ) $ (2,650,193 ) Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Total revenue $ 30,228,287 $ 25,056,904 $ 22,469,543 $ 17,733,456 Net loss $ (236,752,626 ) $ (31,539,413 ) $ (26,780,700 ) $ (43,290,040 ) Non-U.S.
Change in Fair Value of Warrant Liability Change in fair value of warrant liability decreased by $35.1 million resulting in a loss of $32.7 million in the year ended December 31, 2024. The warrant liability arose in connection with the warrants offered as part of the Business Combination.
Change in Fair Value of Contingent Consideration Year Ended December 31, 2025 2024 $ Change % Change Change in fair value of contingent consideration $ - $ 1,354,357 $ (1,354,357 ) (100 )% Change in fair value of contingent consideration decreased by $1.4 million to $nil in the year ended December 31, 2025 compared to the year ended December 31, 2024.