Bumble Inc.
For the period ended Sep 30, 2025. Filed Nov 7, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2025 · Filed Nov 7, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Unaudited Condensed Consolidated Financial Statements
Note 1 - Organization and Basis of Presentation
Company Overview
Bumble Inc.’s main operations are providing online dating and social networking applications through subscription and in-app purchases of products servicing North America, Europe and various other countries around the world. Bumble Inc. provides these services through websites and applications that it owns and operates. Bumble Inc. (the “Company” or “Bumble”) was incorporated as a Delaware corporation on October 5, 2020 for the purpose of facilitating an initial public offering (“IPO”) and other related transactions in order to operate the business of Buzz Holdings L.P. (“Bumble Holdings”) and its subsidiaries.
Prior to the IPO and the Reorganization Transactions, Bumble Holdings L.P. (“Bumble Holdings”), a Delaware limited partnership, was formed primarily as a vehicle to finance the acquisition (the “Sponsor Acquisition”) of a majority stake in Worldwide Vision Limited by a group of investment funds managed by Blackstone Inc. (“Blackstone” or our “Sponsor”). As Bumble Holdings did not have any previous operations, Worldwide Vision Limited, a Bermuda exempted limited company, is viewed as the predecessor to Bumble Holdings and its consolidated subsidiaries.
On February 16, 2021, the Company completed its IPO and used the proceeds from the issuance to redeem shares of Class A common stock and purchase limited partnership interests of Bumble Holdings (“Common Units”) from entities affiliated with our Sponsor.
In connection with the IPO, the organizational structure was converted to an umbrella partnership-C-Corporation with Bumble Inc. becoming the general partner of Bumble Holdings. The Reorganization Transactions were accounted for as a transaction between entities under common control. As the general partner, Bumble Inc. operates and controls all of the business and affairs, and through Bumble Holdings and its subsidiaries, conducts the business. Bumble Inc. consolidates Bumble Holdings in its consolidated financial statements and reports a noncontrolling interest related to the Common Units held by the pre-IPO owners that hold Common Units following the Reclassification and the incentive units held by the Continuing Incentive Unitholders in the consolidated financial statements.
Assuming the exchange of all outstanding Common Units for shares of Class A common stock on aone-for-one basis under the exchange agreement entered into by holders of Common Units, there would be 150,508,894 shares of Class A common stock outstanding (which does not reflect any shares of Class A common stock issuable in exchange for as-converted Incentive Units or upon settlement of certain other interests) as of September 30, 2025.
All references to the “Company,” “we,” “our” or “us” in this report are to Bumble Inc.
Sale of Shares by Blackstone and the Founder
On August 13, 2025, certain stockholders affiliated with Blackstone and the Founder sold 18.1 million shares of Class A common stock through privately negotiated transactions at a price of $6.26 per share. In connection with these transactions,8.4 million shares of Class A common stock were issued during the three months ended September 30, 2025, in exchange for Common Units previously held by the selling stockholders. Bumble did not sell any shares of Class A common stock in these transactions and did not receive any of the proceeds from the sales.
Basis of Presentation and Consolidation
The accompanying unaudited condensed consolidated financial statements include the financial statements of the Company, all entities that are wholly-owned by the Company and all entities in which the Company has a controlling financial interest. All intercompany transactions and balances have been eliminated. The unaudited condensed consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) and applicable regulations of the Securities and Exchange Commission (“SEC”) for interim financial reporting. As permitted under those rules, certain footnotes or other financial information that are normally required by GAAP have been condensed or omitted. These financial statements have been prepared on the same basis as our annual consolidated financial statements and, in the opinion of management, reflect all normal recurring adjustments, which are necessary for the fair presentation of our financial information. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated statements and notes thereto included in the 2024 Form 10-K. Interim results are not necessarily indicative of the results for the full year ended December 31, 2025, or any other future period.
A noncontrolling interest in a consolidated subsidiary represents the portion of the equity (net assets) in a subsidiary not attributable, directly or indirectly, to the Company. Noncontrolling interests are presented as a separate component of equity in the consolidated balance sheets and the presentation of net earnings (loss) is modified to present earnings and other comprehensive income (loss) attributed to controlling and noncontrolling interests. The Company’s noncontrolling interest represents substantive profit-sharing arrangements and profit and losses are attributable to controlling and noncontrolling interests using an attribution method.
The condensed consolidated balance sheet and condensed consolidated statement of changes in equity as of and for the nine months ended September 30, 2025, include an adjustment identified in the first quarter of 2025 to correct “Accumulated other comprehensive income” and “Additional paid-in capital” related to changes in ownership interest in subsidiary during prior periods. The Company concluded the adjustment to be immaterial to the consolidated financial statements and noted that it has no impact on previously reported consolidated statements of operations, comprehensive operations and cash flows.
The condensed consolidated statements of operations for the three and nine months ended September 30, 2025 include cumulative adjustments to general and administrative expense of $11.6 million and $9.2 million, and interest expense, net, of $1.4 million and $0.8 million, respectively, related to certain indirect tax obligations incurred in prior annual and interim periods. The Company concluded that these adjustments were not material to its financial statements for any prior annual or interim periods.
Note 2 - Summary of Selected Significant Accounting Policies
Included below are selected significant accounting policies including those that were added or modified during the nine months ended September 30, 2025 as a result of new transactions entered into or the adoption of new accounting policies. See Note 2, Summary of Selected Significant Accounting Policies, within the annual consolidated financial statements in our 2024 Form 10-K for the full list of our significant accounting policies.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make certain judgments, estimates and assumptions that affect the reported amounts of assets and liabilities, revenues and expenses. The Company’s significant estimates relate to business combinations, asset impairments, potential obligations associated with legal contingencies, the fair value of contingent consideration, the fair value of derivatives, stock-based compensation, tax receivable agreements, and income taxes.
These estimates are based on management’s best estimates and judgment. Actual results may differ from these estimates. Estimates, judgments and assumptions are continuously evaluated and are based on management’s experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Uncertainty about these assumptions, judgments and estimates could result in outcomes that require a material adjustment to the carrying amount of assets or liabilities affected in future periods.
Cash, Cash Equivalents and Restricted Cash
Cash and cash equivalents include cash in banks, cash on hand, cash in electronic money accounts, overnight deposits and investments in money market funds.
As of September 30, 2025 and December 31, 2024, the Company has classified its cash held in Russia as restricted cash due to the sanctions imposed by the Russia-Ukraine Conflict, which is included in “Other noncurrent assets” within the accompanying unaudited condensed consolidated balance sheets.
Goodwill
Goodwill represents the excess of the purchase price of an acquired business over the fair value of net assets acquired. The Company tests for goodwill impairment annually as of October 1 or more frequently when events or circumstances indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying amount.
During each annual impairment test, the Company has the option to first assess qualitatively whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. The qualitative assessment includes, but is not limited to: (i) deterioration in macroeconomic conditions or changes in market competitiveness; (ii) significant changes in cash flows and cost factors; (iii) changes in planned use of the assets; (iv) a significant decline in the Company’s stock price for a sustained period; and (v) a significant change in the Company’s market capitalization relative to its net book value.
As a result of the qualitative assessment, if the Company determines that it is more likely than not (i.e., greater than 50% likelihood) that the fair value of a reporting unit is less than its carrying amount, it will perform a quantitative test by estimating the fair value of the reporting unit. If the carrying value of a reporting unit exceeds its fair value, the Company records a goodwill impairment loss equal to the excess of the carrying value of the reporting unit over its fair value, not to exceed the carrying amount of goodwill.
Alternatively, the Company is permitted to bypass the qualitative assessment and proceed directly to performing the quantitative assessment.
The Company considers both the income and market approaches to estimate the fair value of a reporting unit. The income approach utilizes a discounted cash flow analysis. The market approach utilizes comparable public company information and key valuation multiples and considers a market control premium and guideline transactions, when applicable. The estimated fair value of a reporting unit is highly sensitive to changes in management’s estimates and assumptions including, but not limited to, the Company's forecasted financial results, the revenue growth rate, discount rate and valuation multiples. Additionally, adverse macroeconomic factors, including but not limited to, slower economic growth, a higher cost of borrowing, inflationary pressures, and fluctuations in foreign currency exchange rates, may impact the estimated fair value of a reporting unit.
See Note 5, Goodwill and Intangible Assets, Netfor additional information on goodwill impairment charges recorded in the 2024 and 2025 periods.
Indefinite-lived Intangible Assets
The Company tests intangible assets that are not amortized (i.e., indefinite-lived brands) for impairment at the asset level. Indefinite-lived intangible assets are tested for impairment annually as of October 1 or more frequently if certain circumstances indicate a possible impairment may exist. The Company performs a qualitative assessment to determine whether it is more likely than not that the fair value of the asset is less than its carrying value. If the Company determines that it is more likely than not that the intangible asset is impaired, it performs a quantitative assessment by comparing the fair value of the asset with its carrying amount. If the fair value, which is based on expected future cash flows, exceeds the carrying value, the asset is not considered impaired. If the carrying amount exceeds the fair value, an impairment loss would be recognized in an amount equal to the excess of the carrying amount of the asset over the fair value of the asset.
Long-lived Assets and Definite-lived Intangible Assets
Held and used long-lived assets, which primarily consist of property and equipment and right-of-use assets, and definite-lived intangible assets, which primarily consist of developed technology and definite-lived brands, are reviewed for impairment whenever events or circumstances indicate that the carrying value of such assets or asset group may not be recoverable. An asset group is the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. The carrying value of such assets or asset groups is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset or asset group. If the carrying value is deemed not to be recoverable, an impairment loss is recorded equal to the amount by which the carrying value of the assets or asset group exceeds its fair value. The remaining estimated useful lives of long-lived assets and definite-lived intangible assets are routinely reviewed and, if the estimate is revised, the remaining unamortized balance is amortized or depreciated over the revised estimated useful life.
See Note 5, Goodwill and Intangible Assets, Net for additional information on intangible and long-lived asset impairment charges recorded in the 2024 and 2025 periods.
The Company classifies an asset or an asset group (collectively referred to as "the asset") as held for sale when management commits to a formal plan to actively market the asset for sale at a price reasonable in relation to fair value, the asset is available for immediate sale in its present condition, an active program to locate a buyer and other actions required to complete the sale have been initiated, the sale of the asset and the transfer is expected to be completed within one year and it is unlikely that significant changes will be made to the plan. Upon classification as held for sale, the Company recognizes the asset at the lower of its carrying value or its estimated fair value, less costs to sell. In addition, the Company ceases to record depreciation or amortization for assets that are classified as held for sale.
See Note 6, Sale of a Business for additional information.
Derivatives
The Company recognizes derivative instruments as either assets or liabilities and measures these instruments at their fair value. The accounting for changes in the fair value of a derivative instrument depends on the intended use of the derivative and the resulting designation. For a derivative instrument that is not designated as a hedging instrument, changes in fair value are recognized in earnings in the period of change. For a derivative instrument designated as a cash flow hedge, changes in fair value are initially reported as a component of other comprehensive income (loss) and subsequently reclassified into earnings when the hedged transaction affects earnings. If the underlying hedged transaction does not occur, or it becomes probable that the hedged transaction will not occur, the cumulative unrealized gain or loss is reclassified immediately from other comprehensive income (loss) into earnings. The Company classifies derivative instruments in the statements of cash flows consistent with the classification of the underlying hedged transactions.
As of September 30, 2025, the Company's derivative instruments consisted of interest rate swaps, which were not designated as hedging instruments, and foreign currency forward contracts, which were designated as cash flow hedges. See Note 9, Fair Value Measurementsand Note 10, Derivative Instrumentsfor additional information.
Share Repurchase Program
Shares repurchased pursuant to the Company's share repurchase program are held as treasury stock until retirement and reflected as a reduction of stockholders' equity within the accompanying unaudited condensed consolidated balance sheets. Upon retirement, the share repurchases will reduce Class A common stock based on the par value of the shares and reduce its capital surplus for the excess of the repurchase price over the par value. In the event the Company still has an accumulated deficit balance, the excess over the par value will be applied to “Additional paid-in capital.” Once the Company has retained earnings, the excess will be charged entirely to retained earnings.
Direct costs and excise tax obligations will be included in the cost of the repurchased shares in the Company’s condensed consolidated financial statements. Reduction to the excise tax obligation associated with subsequent issuance of shares will be reflected as an adjustment to the excise tax previously recorded.
The Company has a share repurchase program of up to $450.0 million of its outstanding Class A common stock with repurchases under the program to be made on a discretionary basis from time to time, subject to general business and market conditions and other investment opportunities, through open market purchases or other means, including privately negotiated transactions. There wereno share repurchases during the three months ended September 30, 2025. During the nine months ended September 30, 2025, the Company repurchased 4.7 million shares of Class A common stock for $28.7 million, excluding excise tax obligations. During the three months ended September 30, 2024, the Company repurchased 14.2 million shares of Class A common stock for $89.7 million, excluding excise tax obligations. During the nine months ended September 30, 2024, the Company repurchased 19.5 million shares of Class A common stock and 2.0 million Common Units for $174.1 million, excluding excise tax obligations. As of September 30, 2025, all treasury shares were retired, and a total of $50.1 million remained available for repurchase under the repurchase program. See Note 14, Related Party Transactions, for additional information on share repurchases from Blackstone.
Revenue Recognition
Revenue is primarily derived in the form of recurring subscriptions and in-app purchases. Subscription revenue is presented net of taxes, refunds and credit card chargebacks. 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 and estimated breakage revenue associated with unused in-app purchases. Unused in-app purchase fees expire based on the terms of the underlying agreement and are recognized as revenue when it is probable that a significant revenue reversal would not occur. The Company also earns revenue from online advertising and partnerships. Online advertising revenue is recognized when an advertisement is displayed. Revenue from partnerships is recognized according to the contractual terms of the partnership.
During the three and nine months ended September 30, 2025 and 2024, there were no customers representing greater than 10% of total revenue.
For the periods presented, revenue across apps was as follows (in thousands):
| Three Months EndedSeptember 30, 2025 | Three Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2025 | Nine Months EndedSeptember 30, 2024 | |
|---|---|---|---|---|
| Bumble App | $198,799 | $220,188 | $602,001 | $653,928 |
| Badoo App and Other | 47,364 | 53,417 | 139,492 | 156,067 |
| Total Revenue | $246,163 | $273,605 | $741,493 | $809,995 |
Deferred Revenue
Deferred revenue consists of advance payments that are received or are contractually due in advance of the Company's performance. The Company’s deferred revenue is reported on a contract by contract basis at the end of each reporting period. The Company classifies deferred revenue as current when the term of the applicable subscription period or expected completion of the performance obligation is one year or less. The deferred revenue balance is $38.9 million and $43.4 million as of September 30, 2025 and December 31, 2024, respectively, all of which is classified as a current liability. During the three months ended September 30, 2025 and 2024, the Company recognized revenue of $2.3 million and $3.5 million, respectively, that was included in the deferred revenue balance at the beginning of each respective period. During the nine months ended September 30, 2025 and 2024, the Company recognized revenue of $42.4 million and $47.7 million, respectively, that was included in the deferred revenue balance at the beginning of each respective period.
Restructuring Charges
Restructuring charges are associated with improving operating leverage, discontinuing the operation of apps, office closure or exiting a market and consist primarily of severance, relocation, right-of-use asset impairment and other related costs. The Company evaluates the nature of these costs to determine if they relate to ongoing benefit arrangements, which are accounted for under ASC 712, Compensation - Nonretirement Postemployment Benefits, or one-time benefit arrangements, which are accounted for under ASC 420, Exit or Disposal Cost Obligations. The Company records a liability for ongoing employee termination benefits when it is probable that an employee is entitled to them and the amount of the benefits can be reasonably estimated. One-time employee termination costs are recognized when management has communicated the termination plan to employees, unless future service is required, in which case the costs are recognized ratably over the future service period. All other related costs are recognized when incurred. Restructuring charges are recognized as an operating expense within the condensed consolidated statements of operations and are classified based on each employee’s respective function. See Note 7, Restructuring, for additional information on restructuring charges.
Recently Adopted Accounting Pronouncement
In March 2024, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) ASU 2024-01, Compensation - Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. The ASU clarifies how an entity determines whether a profits interest or similar award is within the scope of Topic 718 or is not a share-based payment arrangement and therefore within the scope of other guidance. Entities can apply the amendments either retrospectively to all prior periods presented in the financial statements or prospectively to profits interest and similar awards granted or modified on or after the date of adoption. If prospective application is elected, an entity must disclose the nature of and reason for the change in accounting principle. The Company adopted ASU 2024-01 in the first quarter of 2025 prospectively. Adoption of this ASU did not have a material impact on the accompanying unaudited condensed consolidated financial statements and disclosures.
Recently Issued Accounting Pronouncements Not Yet Adopted
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Taxes Disclosures. The ASU requires entities to provide disaggregated income tax disclosures on the rate reconciliation and income taxes paid on an annual basis. ASU 2023-09 is effective for the Company beginning in fiscal year 2025. Early adoption is permitted. The Company will adopt this ASU in connection with the annual financial statements for the fiscal year ending December 31, 2025 and is currently evaluating the impact of adopting this ASU on its consolidated financial statements and disclosures.
In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which is intended to improve the disclosures of expenses by providing more detailed information about the types of expenses in commonly presented expense captions. Additionally, in January 2025, the FASB issued ASU 2025-01, Income Statement - Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date, to clarify the effective date of ASU 2024-03. The standard requires breaking down expenses into specific categories, such as employee compensation and costs related to depreciation and amortization, as well as a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively. This ASU also requires disclosure of the total amount of selling expense and, in annual reporting periods, an entity’s definition of selling expenses. ASU 2024-03 is effective for the Company beginning in fiscal year 2027 and interim periods beginning in fiscal year 2028, either prospectively to financial statements issued for reporting periods after the effective date or retrospectively to all prior periods presented in the financial statements. Early adoption is permitted. The Company is currently evaluating the impact of adopting this ASU on the consolidated financial statement disclosures.
In July 2025, the FASB issued ASU 2025-05, Financial Instruments - Credit Losses (Topic 326) - Measurement of Credit Losses for Accounts Receivable and Contract Assets, which provides a practical expedient to measure credit losses on current accounts receivable and current contract assets. ASU 2025-05 is effective for the Company beginning in the first quarter of 2026 and will be applied prospectively. Early adoption is permitted. The Company is currently evaluating the impact of adopting this ASU on the consolidated financial statements and related disclosures.
In September 2025, the FASB issued ASU 2025-06, Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Improvements to Accounting for Internal-Use Software. The ASU replaces the current stage-based capitalization model with a principles-based approach that requires capitalization of costs once management has authorized and commits to funding a software project and it is probable that the project will be completed and the software will be used as intended. The guidance is effective for the Company beginning in the first quarter of 2028. Early adoption is permitted. The Company is currently evaluating the impact of adopting this ASU on the consolidated financial statements and related disclosures.
Note 3 - Income Taxes
The Company is subject to U.S. federal and state income taxes and files consolidated income tax returns for U.S. federal and certain state jurisdictions with respect to its allocable share of any net taxable income of Bumble Holdings. The subsidiaries of Bumble Holdings are also subject to income taxes in the foreign jurisdictions in which they operate.
For the three and nine months ended September 30, 2025, the Company's effective tax rate was 15.5% and (8.0)%, respectively, which differs from the U.S. federal statutory tax rate of 21% primarily due to the geographical distribution of our earnings, income attributable to noncontrolling interests, nondeductible stock-based compensation, the impact of Pillar Two minimum taxes and valuation allowance recorded against certain deferred tax assets arising in the current year.
For the three and nine months ended September 30, 2024, the Company's effective tax rate was (0.5)% and (2.1)%, respectively, which differs from the U.S. federal statutory tax rate of 21% primarily due to the geographical distribution of our earnings, income attributable to noncontrolling interests, nondeductible stock-based compensation, the impact of Pillar Two minimum taxes and valuation allowance recorded against certain deferred tax assets arising in the current year. See Note 17, Subsequent Event, for additional information regarding the tax receivable agreement. The Company is evaluating the impacts of the payment on its financial position and results of operations.
Note 4 - Payable to Related Parties Pursuant to a Tax Receivable Agreement
In connection with the Reorganization Transactions and IPO, the Company entered into a tax receivable agreement with certain of its 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 its IPO and other tax benefits related to entering into the tax receivable agreement. The payments under the tax receivable agreement are not conditioned upon continued ownership of the Company by the pre-IPO owners.
The Company has determined that it is more likely than not that it will be unable to realize tax benefits related to certain basis adjustments and acquired net operating loss carryforwards that were received in connection with the Reorganization Transactions and its IPO. As a result of this determination, the Company hasnot recorded the benefit of these deferred tax assets as of September 30, 2025. The realizability of deferred tax assets 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. The Company assesses the realizability of its deferred tax assets at each reporting period, and a change in its estimate of liability associated with the tax receivable agreement may result as additional information becomes available, including results of operations in future periods. At the time of the Sponsor Acquisition, the assets and liabilities of Bumble Holdings were adjusted to fair value on the closing date of the business combination for both financial reporting and income tax purposes. As a result of the IPO, the Company inherited certain tax benefits associated with this stepped-up basis (“Common Basis”) created when certain pre-IPO owners acquired their interests in Bumble Holdings in the Sponsor Acquisition. This Common Basis entitles the Company to the depreciation and amortization deductions previously allocable to the pre-IPO owners. Based on current projections, the Company anticipates having sufficient taxable income to realize the benefit of this Common Basis and has recorded a tax receivable agreement liability to related parties of $419.1 million related to these benefits as of September 30, 2025. To the extent that the Company determines that it is able to realize the tax benefits associated with the basis adjustments and net operating loss carryforwards, it would record an additional liability of $273.3 million for a total liability of $692.4 million. If, in the future, the Company is not able to utilize the Common Basis, it would record a reduction in the tax receivable agreement liability to related parties that would result in a benefit recorded within its consolidated statements of operations. During the nine months ended September 30, 2025, the Company's tax receivable agreement liability increased by a net $2.4 million due to the following: (1) a decrease of $16.0 million for a tax receivable agreement payment and (2) a decrease of $1.0 million related to share repurchases in the first quarter of 2025, offset by (3) a net $19.4 million increase primarily related to exchanges with certain stockholders affiliated with Blackstone and the Founder during 2025. See Note 1, Organization and Basis of Presentation, for additional information on the exchange of Common Units held by Blackstone and the Founder. See Note 17, Subsequent Event, for additional information regarding the tax receivable agreement.
Note 5 - Goodwill and Intangible Assets, Net
Goodwill
The changes in the carrying amount of goodwill for the period presented are as follows (in thousands):
| Gross CarryingAmount | AccumulatedImpairmentLosses | Net CarryingAmount | |
|---|---|---|---|
| Balance as of December 31, 2024 | $1,583,443 | $(197,214) | $1,386,229 |
| Impairment charge | — | (259,989) | (259,989) |
| Foreign currency translation adjustment | 2,767 | — | 2,767 |
| Balance as of September 30, 2025 | $1,586,210 | $(457,203) | $1,129,007 |
During the three months ended June 30, 2025, the Company identified a potential impairment triggering event indicating that the fair value of its reporting unit was more likely than not less than its carrying value. The triggering event was related to the Company's revised 2025 outlook, which reflects a strategic shift to improve the health of the Company's membership base. In accordance with ASC 350, Intangibles – Goodwill and Other, the Company performed a quantitative goodwill impairment test. The fair value of the reporting unit was estimated using a combination of two approaches: an income approach, employing a discounted cash flow model; and a market approach, employing a guideline public company method. The Company applied weightings of 75% and 25% to the fair values derived from the income approach and the market approach, respectively. As part of the discounted cash flow model, the Company made various assumptions including, but not limited to, revenue growth rates, EBITDA margins, terminal growth rate, income tax rate and discount rate. The Company applied a terminal growth rate of 2.0%, income tax rate of 25.0% and discount rate of 14.0% based on a weighted average cost of capital adjusted for the relevant risk associated with the characteristics of the reporting unit. As a result of this impairment test, the Company recognized a goodwill impairment charge of $258.1 million during the three months ended June 30, 2025. Additionally, in conjunction with the classification of Fruitz as held for sale in June 2025, the Company allocated $1.8 million of goodwill to Fruitz, which it determined to be fully impaired as of June 30, 2025. Refer to Note 6, Sale of a Business.
During the three months ended September 30, 2024, the Company identified potential impairment triggering events indicating that the fair value of its reporting unit was more likely than not less than its carrying value. These triggering events included the Company’s revised 2024 outlook and a decrease in the Company’s stock price and market capitalization that was sustained during the third quarter of 2024. In accordance with ASC 350, Intangibles – Goodwill and Other, the Company performed a quantitative goodwill impairment test. The fair value of the reporting unit was estimated using a combination of two approaches, an income approach, employing a discounted cash flow model, and a market approach, employing a guideline public company method. The Company applied weightings of 75% and 25% to the fair values derived from the income approach and the market approach, respectively. As part of the discounted cash flow model, the Company made various assumptions including, but not limited to, revenue growth rates, EBITDA margins, terminal growth rate, income tax rate and discount rate. The Company applied a terminal growth rate of 2.0%, income tax rate of 25.0% and discount rate of 12.0% based on a weighted average cost of capital adjusted for the relevant risk associated with the characteristics of the reporting unit. As a result of this impairment test, the Company recognized agoodwill impairment charge of $197.2 million during the three months ended September 30, 2024.
These impairment charges are included in “Impairment loss” in the accompanying unaudited condensed consolidated statements of operations.
Intangible Assets, Net
A summary of the Company’s intangible assets, net is as follows (in thousands):
| GrossCarryingAmount | AccumulatedAmortization | AccumulatedImpairmentLosses | NetCarryingAmount | Weighted-AverageRemaining UsefulLife (Years) | |
|---|---|---|---|---|---|
| Brands - indefinite-lived | $1,511,269 | $— | $(951,269) | $560,000 | Indefinite |
| Developed technology | 262,011 | (250,187) | — | 11,824 | 2.8 |
| Other | 37,489 | (21,657) | — | 15,832 | 3.9 |
| Total Intangible assets, net | $1,810,769 | $(271,844) | $(951,269) | $587,656 |
| GrossCarryingAmount | AccumulatedAmortization | AccumulatedImpairmentLosses | NetCarryingAmount | Weighted-AverageRemainingUsefulLife (Years) | |
|---|---|---|---|---|---|
| Brands - indefinite-lived | $1,511,269 | $— | $(811,269) | $700,000 | Indefinite |
| Brands - definite-lived | 41,199 | (7,938) | (22,258) | 11,003 | 4.8 |
| Developed technology | 266,440 | (245,654) | (974) | 19,812 | 2.8 |
| User base | 113,714 | (113,424) | — | 290 | 0.2 |
| White label contracts | 33,384 | (6,953) | (26,431) | — | — |
| Other | 34,129 | (16,328) | — | 17,801 | 3.7 |
| Total Intangible assets, net | $2,000,135 | $(390,297) | $(860,932) | $748,906 |
During the three months ended June 30, 2025, the Company revised its 2025 outlook, reflecting a strategic shift to improve the health of its membership base, which indicated that the fair value of the Company's indefinite-lived assets was more likely than not less than its carrying value. The Company evaluated the fair value of its indefinite-lived assets by using the relief from royalty methodology based on management’s assumptions. This valuation approach requires the Company to make various assumptions regarding the timing and amount of expected cash flows, including, but not limited to, the revenue growth rate, royalty rate, and discount rate. The Company applied a terminal growth rate of 2.0%, income tax rate of 25.0% and discount rate of 14.0% to determine the fair value of its indefinite-lived assets. As a result, the Company recognized an impairment charge of $140.0 million associated with indefinite-lived assets during the three months ended June 30, 2025, representing the difference between the carrying value and the fair value of the Company's indefinite-lived intangible assets. In addition, the Company recorded an impairment charge of $5.0 million for its intangible assets associated with Fruitz that met the criteria to be classified as held for sale in June 2025. Refer to Note 6, Sale of a Business.
In connection with the decision in February 2025 to discontinue the operation of Official app, the Company assessed the recoverability of its definite-lived intangible assets at the asset group level and determined that the carrying value of the Official asset group was not recoverable. As a result, the Company recognized $3.6 million of impairment charges, representing the entire carrying value of the Official asset group, during the three months ended March 31, 2025. The Official asset group was fully disposed in April 2025. See Note 7, Restructuring, for additional information on the Official app.
During the three months ended September 30, 2024, the decline in the Company's stock price and market capitalization indicated that the fair value of the Company's indefinite-lived assets was more likely than not less than its carrying value. The Company evaluated the fair value of its indefinite-lived assets by using the relief from royalty methodology based on management’s assumptions. As a result, the Company recognized an impairment charge of $670.3 million associated with the indefinite-lived assets during the three months ended September 30, 2024, representing the difference between the carrying value and the fair value of the Company's indefinite-lived intangible assets. Additionally, the Company assessed the recoverability of its long-lived assets and definite-lived intangible assets at the asset group level and determined that the carrying value of the Fruitz asset group was not recoverable. The Company then evaluated the fair value of the Fruitz asset group using a discounted cash flow method. As a result of this impairment test, the Company recognized $24.7 million of impairment charges during the three ended September 30, 2024. The impairment charges were allocated to the Fruitz asset group on a pro-rata basis based on the carrying amounts of the long-lived assets and definite-lived intangible assets. Additionally, the Company revised the remaining useful life of certain definite-lived intangible assets of Fruitz. The valuation of intangible and long-lived assets requires the Company to make various assumptions regarding the timing and amount of expected cash flows, including, but not limited to, the revenue growth rate, royalty rate, and discount rate, as applicable. The Company applied a terminal growth rate ranging from 1.2% to 2.0%, income tax rate of 25.0% and discount rate of 12.0% to determine the fair value of its intangible and long-lived assets.
During the three and nine months ended September 30, 2025, impairment charges on intangible and long-lived assets werenil and $148.6 million. Impairment charges on intangible and long-lived assets were $695.0 million for both the three and nine months ended September 30, 2024.These impairment charges are included in “Impairment loss” in the accompanying unaudited condensed consolidated statements of operations.
Amortization expense related to intangible assets, net for the three months ended September 30, 2025 and 2024 was $3.0 million and $16.4 million, respectively, and for the nine months ended September 30, 2025 and 2024 was $15.7 million and $47.1 million, respectively.
As of September 30, 2025, amortization of intangible assets with definite lives is estimated to be as follows (in thousands):
| Remainder of 2025 | $3,470 |
| 2026 | 8,996 |
| 2027 | 6,573 |
| 2028 | 3,721 |
| 2029 and thereafter | 3,651 |
| Total | $26,411 |
Note 6 - Sale of a Business
As part of the progression of the Company's strategic priorities, the Company discontinued its operation of the Fruitz app. In June 2025, the Board of Directors approved the sale of its subsidiary, Flashgap SAS ("Fruitz"), to a third party, which was completed in July 2025. The disposal of Fruitz does not represent a strategic shift that will have a major effect on the Company's consolidated results of operations and therefore was not classified as a discontinued operation.
As of June 30, 2025, Fruitz was classified as held for sale in the Company's consolidated balance sheet and was measured at the lower of its carrying amount or fair value less cost to sell, resulting in an impairment loss recorded during the three months ended June 30, 2025 of $6.8 million, including $1.8 million of impairment related to goodwill allocated to Fruitz.
Note 7 - Restructuring
In June 2025, the Company announced its decision to reduce its global workforce (the “2025 Restructuring Plan”) by approximately 240 roles, representing approximately 30% of the Company's employees, as it realigns its operating structure to optimize execution on its strategic priorities. As a result, the Company expects to incur approximately $13.0 million to $18.0 million of total non-recurring charges through the first quarter of 2026, consisting primarily of employee severance, benefits, and related charges for impacted employees.
In February 2025, the Company announced its decision to discontinue its operation of the Fruitz and Official apps. The Official app was discontinued during the second quarter of 2025 and Fruitz was sold to a third party in July 2025. The Company incurred approximately $1.4 million of expenses through the third quarter of 2025, primarily related to employee severance, benefits and related charges for impacted employees. See Note 5, Goodwill and Intangible Assets, Net, for additional information on the Official app.
On February 27, 2024, the Company announced that it adopted a restructuring plan (the “2024 Restructuring Plan”) to reduce its global workforce by approximately 350 roles to better align its operating model with future strategic priorities and to drive stronger operating leverage. The 2024 Restructuring Plan was completed in the third quarter of 2024, and the Company incurred approximately $20.4 million in total non-recurring charges through the third quarter of 2024, consisting primarily of employee severance, benefits, and related charges for impacted employees.
The following table presents the total non-recurring restructuring charges by function for the periods indicated (in thousands):
| Three Months EndedSeptember 30, 2025 | Three Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2025 | Nine Months EndedSeptember 30, 2024 | |
|---|---|---|---|---|
| Cost of revenue | $(125) | $(34) | $869 | $972 |
| Selling and marketing | 349 | (3) | 2,374 | 3,244 |
| General and administrative | 1,266 | 21 | 4,695 | 6,093 |
| Product development | (299) | 598 | 6,641 | 10,046 |
| Total | $1,191 | $582 | $14,579 | $20,355 |
The following table summarizes the restructuring-related liabilities (in thousands):
| Employee Related Benefits | Other | Total | |
|---|---|---|---|
| Balance as of December 31, 2024 | $460 | $— | $460 |
| Restructuring charges | 13,773 | 806 | 14,579 |
| Cash payments | (12,112) | (479) | (12,591) |
| Balance as of September 30, 2025 | $2,121 | $327 | $2,448 |
Note 8 - Other Financial Data
Consolidated Balance Sheets Information
Other current assets are comprised of the following balances (in thousands):
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Capitalized aggregator fees | $8,903 | $10,979 |
| Prepayments | 16,733 | 17,079 |
| Other current assets | 11,325 | 10,178 |
| Total other current assets | $36,961 | $38,236 |
Accrued expenses and other current liabilities are comprised of the following balances (in thousands):
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Payroll and related expenses | $20,554 | $23,443 |
| Marketing expenses | 12,470 | 23,155 |
| Professional fees | 8,326 | 5,480 |
| Other cost of sales | 5,674 | 2,510 |
| Lease liabilities | 3,393 | 3,099 |
| Other indirect taxes (1) | 16,243 | 1,453 |
| Income tax payable | 4,161 | 2,794 |
| Contingent earn-out liability | 373 | 2,550 |
| Payable to related parties pursuant to a tax receivable agreement | — | 15,806 |
| Other accrued expenses and other payables | 3,619 | 2,510 |
| Total accrued expenses and other current liabilities | $74,813 | $82,800 |
(1) Other indirect taxes as of September 30, 2025 include a $13.0 million adjustment related to certain indirect tax obligations in prior periods. See Note 1, Organization and Basis of Presentationfor additional information on the adjustment.
Other long-term liabilities are comprised of the following balances (in thousands):
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Lease liabilities | $7,331 | $9,321 |
| Other liabilities | 22,432 | 14,893 |
| Total other long-term liabilities | $29,763 | $24,214 |
Note 9 - Fair Value Measurements
The following tables present the Company’s financial instruments that are measured at fair value on a recurring basis (in thousands):
| September 30, 2025 | ||||
|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Total FairValueMeasurements | |
| Assets: | ||||
| Cash equivalent - money market funds | $258,949 | $— | $— | $258,949 |
| Derivative asset - interest rate swaps | — | 1,344 | — | 1,344 |
| Investments in equity securities | — | — | 1,078 | 1,078 |
| $258,949 | $1,344 | $1,078 | $261,371 | |
| Liabilities: | ||||
| Derivative liability - foreign currency contracts | $— | $23 | $— | $23 |
| Contingent earn-out liability | — | — | 373 | 373 |
| $— | $23 | $373 | $396 | |
| December 31, 2024 | ||||
|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Total FairValueMeasurements | |
| Assets: | ||||
| Cash equivalent - money market funds | $102,309 | $— | $— | $102,309 |
| Derivative asset - interest rate swaps | — | 5,852 | — | 5,852 |
| Investments in equity securities | — | — | 1,150 | 1,150 |
| $102,309 | $5,852 | $1,150 | $109,311 | |
| Liabilities: | ||||
| Contingent earn-out liability | $— | $— | $2,550 | $2,550 |
| $— | $— | $2,550 | $2,550 | |
There were no transfers between levels between September 30, 2025 and December 31, 2024.
The carrying value of accounts receivable, accounts payable, income tax payable, accrued expenses and other payables approximate their fair values due to the short-term maturities of these instruments.
The Company's derivative assets and liabilities, which consists of interest rate swaps and foreign currency forward contracts, are measured at fair value on a recurring basis using observable market data (Level 2). The fair value of interest rate swaps is estimated using a combined income and market-based valuation methodology based on Level 2 inputs, including forward interest rate yield curves obtained from independent pricing services. The fair value of foreign currency forward contracts are measured using Level 2 inputs, which include observable market inputs such as foreign currency spot and forward rates, interest rate yield curves obtained from independent pricing services, and credit-risk adjustments. Refer to Note 2, Summary of Selected Significant Accounting Policiesand Note 10, Derivative Instrumentsfor additional information.
As of September 30, 2025, the Company has a contingent consideration arrangement, consisting of an earn-out payment to former shareholders of Worldwide Vision Limited of up to $150.0 million. The Company determined the fair value of the contingent earn-out liability by using a probability-weighted analysis and, if the arrangement is long-term in nature, applying a discount rate that captures the risks associated with the duration of the obligation. The number of scenarios in the probability-weighted analyses vary; generally, more scenarios are prepared for longer duration and more complex arrangements. As of September 30, 2025 and December 31, 2024, the fair value of the contingent earn-out liability reflected a risk-free rate of 3.8% and 4.2%, respectively. The Company’s contingent earn-out liability is measured at fair value on a recurring basis using significant unobservable inputs (Level 3). As of September 30, 2025 and December 31, 2024, the contingent earn-out liability was $0.4 million and $2.6 million, respectively, which is included in “Accrued expenses and other current liabilities” in the accompanying unaudited condensed consolidated balance sheets.
The Company classified contingent earn-out arrangements as liabilities at the time of the acquisition, as they will be settled in cash, and remeasures the fair values of the contingent earn-out liabilities each reporting period thereafter until settled. The fair value of the contingent earn-out liabilities are sensitive to changes in the stock price, discount rates and the timing of the future payments, which are based upon estimates of future achievement of the performance metrics. Changes in fair values of contingent earn-out liabilities are recognized in “General and administrative expense” in the accompanying unaudited condensed consolidated statements of operations. The change in fair value of the contingent earn-out liability was $(1.6) million and $(2.7) million for the three months ended September 30, 2025 and 2024, respectively, and $(2.2) million and $(22.0) million for the nine months ended September 30, 2025 and 2024, respectively.
Assets and liabilities that are measured at fair value on a non-recurring basis include indefinite-lived intangible assets, long-lived assets, definite-lived intangible assets and goodwill.
During the nine months ended September 30, 2025, the Company recorded impairment charges of $140.0 million for indefinite-lived intangible assets,3.6 million for definite-lived intangible assets, $260.0 million for goodwill and $5.0 million for intangible assets associated with Fruitz asset held for sale. During the nine months ended September 30, 2024, the Company recorded impairment charges of $670.3 million for indefinite-lived intangible assets, $24.7 million for the Fruitz asset group and $197.2 million for goodwill. The Company determined the fair value of indefinite-lived intangible assets, long-lived assets and definite-lived intangible assets (including the Fruitz asset group), and its reporting unit for goodwill impairment using unobservable inputs (Level 3), except for impairment associated with Fruitz asset held for sale in the 2025 period, for which fair value was determined using exit price (Level 2). Refer to Note 2, Summary of Selected Significant Accounting Policies, Note 5, Goodwill and Intangible Assets, Net, and Note 6, Sale of a Business.
Note 10 - Derivative Instruments
The Company uses interest rate swaps to manage the risk related to fluctuating cash flows from interest rate changes on the debt. These instruments are not designated as hedging instruments for accounting purposes. During the third quarter of 2025, the Company entered into foreign exch ange forward contracts, which are designated as cash flow hedges, to manage the volatility of cash flows from revenue transactions denominated in foreign currencies. All cash flow hedges were considered effective during the three and nine months ended September 30, 2025. We do not enter into derivative contracts for trading purposes or speculation.
Counterparty default risk for our derivative instruments is considered low because the derivative contracts we enter into are transacted with highly rated financial institutions. We were not required to and did not post collateral for our derivative contracts as of September 30, 2025. We do not offset the fair values of derivative assets and liabilities executed with the same counterparty, if any.
The following table presents the total gross notional amounts for our outstanding derivative instruments measured in U.S. dollar equivalents (in thousands):
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Designated as cash flow hedges: | ||
| Foreign currency contracts | $57,746 | $— |
| Not designated as hedging instruments: | ||
| Interest rate swaps | $350,000 | $350,000 |
The following table presents the fair values of our derivative instruments (in thousands):
| Financial Statement Line | September 30, 2025 | December 31, 2024 | |
|---|---|---|---|
| Designated as cash flow hedges: | |||
| Foreign currency contracts | Accrued expense and other current liabilities | $23 | $— |
| Not designated as hedging instruments: | |||
| Interest rate swaps | Other noncurrent assets | $1,344 | $5,852 |
The following table presents gains (losses) on our derivative instruments recognized in the unaudited condensed consolidated statements of operations (in thousands):
| Financial Statement Line · Three Months EndedSeptember 30, 2025 · Three Months EndedSeptember 30, 2024 · Nine Months EndedSeptember 30, 2025 · Nine Months EndedSeptember 30, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Designated as cash flow hedges: | ||||||||
| Foreign currency contracts | Revenue | $37 | $— | $37 | $— | |||
| Total revenue | 246,163 | 273,605 | 741,493 | 809,995 | ||||
| Not designated as hedging instruments: | ||||||||
| Interest rate swaps | Interest income (expense), net | (638) | (8,687) | (4,508) | (6,995) | |||
| Interest expense, net | $(10,641) | $(9,809) | $(32,949) | $(27,809) | ||||
The following table presents the effect of our derivative instruments designated as cash flow hedges in other comprehensive income (loss), net of tax (“OCI”) in the unaudited condensed consolidated statement of comprehensive operations (in thousands):
| Three Months EndedSeptember 30, 2025 | Three Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2025 | Nine Months EndedSeptember 30, 2024 | |
|---|---|---|---|---|
| Derivative gain (loss) at the beginning of the period | $— | $— | $— | $— |
| Change in fair value recognized in OCI | (25) | — | (25) | — |
| Loss (gain) reclassified from OCI to net earnings | 2 | — | 2 | — |
| Derivative gain (loss) at the end of the period | $(23) | $— | $(23) | $— |
As of September 30, 2025, we expect approximately $23.0 thousand of the unrealized gain related to our cash flow hedges to be released into earnings over the next 12 months, which represents the maximum period these hedges are designated against forecasted transactions. Refer to Note 2, Summary of Selected Significant Accounting Policiesand Note 9, Fair Value Measurementsfor additional information.
Note 11 - Debt
Total debt is comprised of the following (in thousands):
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Term Loan due January 29, 2027 | $592,000 | $621,313 |
| Less: unamortized debt issuance costs | 2,648 | 4,217 |
| Less: current portion of debt, net | 5,750 | 5,750 |
| Total long-term debt, net | $583,602 | $611,346 |
Credit Agreement
The Company and certain of its wholly owned subsidiaries, including Buzz Finco LLC (the “Borrower”) are party to a credit agreement (as amended, the “Credit Agreement”), pursuant to which the Company borrowed $575.0 million through aseven-year term loan (“Original Term Loan”) and $275.0 million through aseven-year incremental term loan (the “Incremental Term Loan,” and collectively with the Original Term Loan, the “Term Loans”). In addition, the Credit Agreement provides for a $50.0 million senior secured revolving credit facility maturing on June 17, 2026 (the “Revolving Credit Facility”) with $25.0 million available through letters of credit. The forward-looking term rate is based on the Term Secured Overnight Financing Rate (“Term SOFR”), plus a credit spread adjustment of 0.10% with respect to the Term Loans and 0.00% with respect to loans under the Revolving Credit Facility (Term SOFR plus such credit spread adjustment, “Adjusted Term SOFR”).
Based on the calculation of the applicable consolidated first lien net leverage ratio, the applicable margin for borrowings under the Revolving Credit Facility is between 1.00% to 1.50% with respect to base rate borrowings and between 2.00% and 2.50% with respect to Adjusted Term SOFR borrowings. The applicable commitment fee under the revolving credit facility is between 0.375% and 0.500% per annum based upon the consolidated first lien net leverage ratio. The Borrower must also pay customary letter of credit fees and an annual administrative agency fee.
The interest rates in effect for the Original Term Loan and the Incremental Term Loan as of September 30, 2025 were 7.17% and 7.67%, respectively. Interest expense, including the amortization of debt issuance costs, was $11.9 million and $13.6 million for the three months ended September 30, 2025 and 2024, respectively, and $35.4 million and $40.6 million for the nine months ended September 30, 2025 and 2024, respectively. The Original Term Loan amortizes in equal quarterly installments in aggregate annual amounts equal to 1.00% of the principal amount of the Original Term Loan outstanding as of the date of the closing of the Original Term Loan, with the balance being payable at maturity on January 29, 2027. The Incremental Term Loan amortizes in equal quarterly installments in aggregate annual amounts equal to 1.00% of the principal amount of the Incremental Term Loan outstanding as of the date of the closing of the Incremental Term Loan , with the balance being payable at maturity on January 29, 2027. 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 are no longer required for the remaining term of the facility. Principal amounts outstanding under the Revolving Credit Facility, as amended, are due and payable in full at maturity on June 17, 2026. In August 2025, the Company made a $25.0 million voluntary principal payment on the Incremental Term Loan. As a result of this prepayment, the Company recognized a charge of$0.1 million to write off the related unamortized debt issuance costs. As of September 30, 2025, amounts available under the Revolving Credit Facility were $50.0 million. As of September 30, 2025, and at all times during the nine months ended September 30, 2025, the Company was in compliance with the financial debt covenants.
As the loans are issued with a floating rate of interest, the Company believes that the fair value of the obligations approximates the principal amount of the loans as of September 30, 2025. The carrying value of the Term Loans includes the outstanding principal amount, less unamortized debt issuance costs. Therefore, the Company assumes the carrying value of the debt, before any transaction costs, would approximate the fair value of the loan obligation based on Level 2 inputs since the term loans carry variable interest rates that are based on the SOFR.
Note 12 - Earnings (Loss) per Share
The following table sets forth a reconciliation of the numerators used to compute the Company's basic and diluted earnings (loss) per share (in thousands):
| Three Months EndedSeptember 30, 2025 | Three Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2025 | Nine Months EndedSeptember 30, 2024 | |
|---|---|---|---|---|
| Numerator: | ||||
| Net earnings (loss) | $51,645 | $(849,259) | $(295,507) | $(777,700) |
| Net earnings (loss) attributable to noncontrolling interests | 14,307 | (236,060) | (92,545) | (216,513) |
| Net earnings (loss) attributable to Bumble Inc. shareholders | $37,338 | $(613,199) | $(202,962) | $(561,187) |
The following table sets forth the computation of the Company's basic and diluted earnings (loss) per share (in thousands, except share amounts, and per share amounts):
| Three Months EndedSeptember 30, 2025 | Three Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2025 | Nine Months EndedSeptember 30, 2024 | |
|---|---|---|---|---|
| Basic earnings (loss) per share attributable to common stockholders | ||||
| Numerator | ||||
| Allocation of net earnings (loss) attributable to Bumble Inc. shareholders | $37,339 | $(613,410) | $(208,050) | $(566,666) |
| Less: net earnings attributable to participating securities | — | — | — | — |
| Net earnings (loss) attributable to common stockholders | $37,339 | $(613,410) | $(208,050) | $(566,666) |
| Denominator | ||||
| Weighted average number of shares of Class A common stock outstanding | 108,584,387 | 120,091,564 | 105,756,522 | 125,006,154 |
| Basic earnings (loss) per share attributable to common stockholders | $0.34 | $(5.11) | $(1.97) | $(4.53) |
| Diluted earnings (loss) per share attributable to common stockholders | ||||
| Numerator | ||||
| Allocation of net earnings (loss) attributable to Bumble Inc. shareholders | $36,142 | $(613,410) | $(208,050) | $(566,666) |
| Increase in net earnings attributable to common shareholders upon conversion of potentially dilutive Common Units | 15,503 | — | — | — |
| Less: net earnings attributable to participating securities | — | — | — | — |
| Net earnings (loss) attributable to common stockholders | $51,645 | $(613,410) | $(208,050) | $(566,666) |
| Denominator | ||||
| Number of shares used in basic computation | 108,584,387 | 120,091,564 | 105,756,522 | 125,006,154 |
| Add: weighted-average effect of dilutive securities | ||||
| RSUs | 4,995,143 | — | — | — |
| Common Units to convert to Class A Common Stock | 41,738,385 | — | — | — |
| Weighted average shares of Class A common stock outstanding used to calculate diluted earnings (loss) per share | 155,317,915 | 120,091,564 | 105,756,522 | 125,006,154 |
| Diluted earnings (loss) per share attributable to common stockholders | $0.33 | $(5.11) | $(1.97) | $(4.53) |
The following table sets forth potentially dilutive securities that were excluded from the diluted earnings (loss) per share computation because the effect would be anti-dilutive, or issuance of such shares is contingent upon the satisfaction of certain conditions which were not satisfied by the end of the periods:
| Three Months EndedSeptember 30, 2025 | Three Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2025 | Nine Months EndedSeptember 30, 2024 | |
|---|---|---|---|---|
| Time-vesting awards: | ||||
| Options | 1,799,775 | 4,950,211 | 1,799,775 | 4,950,211 |
| Restricted shares | — | 6,444 | — | 6,444 |
| RSUs | — | 5,770,886 | 14,843,565 | 5,770,886 |
| Incentive units | 35,952 | 959,056 | 35,952 | 959,056 |
| Total time-vesting awards | 1,835,727 | 11,686,597 | 16,679,292 | 11,686,597 |
| Exit-vesting awards: | ||||
| Options | 58,062 | 58,062 | 58,062 | 58,062 |
| Restricted shares | — | 5,537 | — | 5,537 |
| RSUs | — | 127,464 | — | 127,464 |
| Incentive units | — | 884,325 | — | 884,325 |
| Total exit-vesting awards | 58,062 | 1,075,388 | 58,062 | 1,075,388 |
| Total | 1,893,789 | 12,761,985 | 16,737,354 | 12,761,985 |
Note 13 - Stock-based Compensation
Total stock-based compensation expense was as follows:
| (In thousands) | Three Months EndedSeptember 30, 2025 | Three Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2025 | Nine Months EndedSeptember 30, 2024 |
|---|---|---|---|---|
| Cost of revenue | $(135) | $45 | $213 | $364 |
| Selling and marketing expense | 719 | 490 | 470 | (2,328) |
| General and administrative expense | 6,357 | 7,781 | 5,970 | 14,167 |
| Product development expense | 4,669 | 1,842 | 14,944 | 70 |
| Total stock-based compensation expense | $11,610 | $10,158 | $21,597 | $12,273 |
During the three and nine months ended September 30, 2025, stock-based compensation expense was higher compared to the same period in 2024, primarily due to lower forfeitures. Negative amounts represent expense reversals associated with forfeitures that exceeded expenses recognized during the periods presented.
Incentive Units in Bumble Holdings
The following table summarizes information around Incentive Units in Bumble Holdings:
| Time-Vesting Incentive Units | Exit-Vesting Incentive Units | |||
|---|---|---|---|---|
| Number ofAwards | Weighted-AverageParticipationThreshold | Number ofAwards | Weighted-AverageParticipationThreshold | |
| Unvested as of December 31, 2024 | 935,078 | $12.85 | 619,036 | $12.43 |
| Vested | (803,222) | 12.13 | (563,903) | 12.41 |
| Forfeited | (95,904) | 12.83 | (55,133) | 19.25 |
| Unvested as of September 30, 2025 | 35,952 | $28.92 | — | $— |
As of September 30, 2025, total unrecognized compensation cost related to the Time-Vesting Incentive Units was $20.8 thousand, which is expected to be recognized over a weighted-average period of 0.2 years.
Restricted Shares of Class A Common Stock in Bumble Inc.
The following table summarizes information around restricted shares in the Company:
| Time-Vesting Restricted Shares of Class A CommonStock | Exit-Vesting Restricted Shares of Class A CommonStock | |||
|---|---|---|---|---|
| Number ofAwards | Weighted-AverageGrant-DateFair Value | Number ofAwards | Weighted-AverageGrant-DateFair Value | |
| Unvested as of December 31, 2024 | 6,366 | $6.96 | 3,690 | $17.25 |
| Vested | (6,366) | 6.96 | (2,881) | 17.32 |
| Forfeited | — | — | (809) | 17.02 |
| Unvested as of September 30, 2025 | — | $— | — | $— |
RSUs in Bumble Inc.
The following table summarizes information around RSUs in the Company:
| Time-Vesting RSUs | Exit-Vesting RSUs | |||
|---|---|---|---|---|
| Number ofAwards | Weighted-AverageGrant-DateFair Value | Number ofAwards | Weighted-AverageGrant-DateFair Value | |
| Unvested as of December 31, 2024 | 7,198,957 | $13.97 | 84,065 | $42.79 |
| Granted | 15,827,565 | 5.92 | — | — |
| Vested | (3,109,590) | 13.62 | (78,111) | 42.79 |
| Forfeited | (5,073,367) | 10.30 | (5,954) | 42.79 |
| Unvested as of September 30, 2025 | 14,843,565 | $6.68 | — | $— |
During the nine months ended September 30, 2025 and 2024, the total fair value of vested RSUs as of the respective vesting dates was $19.1 million and $24.7 million, respectively. As of September 30, 2025, total unrecognized compensation cost related to the Time-Vesting RSUs was $63.2 million, which is expected to be recognized over a weighted-average period of 2.3 years.
Options
The following table summarizes the Company’s option activity as it relates to Time-Vesting stock options:
| Number ofOptions | Weighted-AverageExercisePrice PerShare | Weighted-AverageGrant DateFair ValuePer Share | Weighted-AverageRemainingContractualTerm (Years) | AggregateIntrinsic Value | |
|---|---|---|---|---|---|
| Outstanding as of December 31, 2024 | 4,936,095 | $17.52 | $10.23 | ||
| Forfeited | (2,109,924) | 13.44 | 8.31 | ||
| Expired | (1,026,396) | 19.86 | 11.34 | ||
| Outstanding as of September 30, 2025 | 1,799,775 | 20.96 | 11.77 | 7.2 | $— |
| Exercisable as of September 30, 2025 | 971,654 | $29.27 | $15.85 | 6.0 | $— |
The following table summarizes the Company’s option activity as it relates to Exit-Vesting stock options:
| Number ofOptions | Weighted-AverageExercisePrice PerShare | Weighted-AverageGrant DateFair ValuePer Share | Weighted-AverageRemainingContractualTerm (Years) | AggregateIntrinsic Value | |
|---|---|---|---|---|---|
| Outstanding as of December 31, 2024 | 58,062 | $43.00 | $22.21 | ||
| Outstanding as of September 30, 2025 | 58,062 | 43.00 | 22.21 | 3.9 | $— |
| Exercisable as of September 30, 2025 | 58,062 | $43.00 | $22.21 | 3.9 | $— |
As of September 30, 2025, total unrecognized compensation cost related to the Time-Vesting options was $2.4 million, which is expected to be recognized over a weighted-average period of 2.6 years.
The weighted-average exercise price exceeded the market price as of September 30, 2025, and as such, resulted in the aggregate intrinsic value to be negative for all of the Company’s stock options (referred to as “out-of-the money”).
Note 14 - Related Party Transactions
In the ordinary course of operations, the Company enters into transactions with related parties, as discussed below (in thousands).
| Related Partyrelationship | Type of Transaction | Financial Statement Line | Three Months EndedSeptember 30, 2025 | Three Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2025 | Nine Months EndedSeptember 30, 2024 |
|---|---|---|---|---|---|---|
| Other | Marketing costs | Selling and marketing expense | $92 | $1,258 | $2,393 | $4,218 |
| Other | Moderator costs | Cost of revenue | 2,236 | 1,800 | 6,535 | 5,067 |
| Other | Consulting | General and administrative expense | 550 | — | 550 | — |
| Other | Advertising revenue | Revenue | 777 | 260 | 1,599 | 868 |
| Other | Tax receivable agreement liability remeasurement expense | Other income (expense), net | 186 | (721) | (700) | (951) |
| Related Party Relationship | Type of Transaction | Financial Statement Line | September 30, 2025 | December 31, 2024 |
|---|---|---|---|---|
| Other | Tax receivable agreement | Payable to related parties pursuant to a tax receivable agreement and Accrued expenses and other current liabilities | $419,093 | $416,732 |
Share Repurchase
In March 2024, the Company and Bumble Holdings entered into an agreement with certain entities affiliated with Blackstone in a private transaction under the Company’s existing share repurchase program, under which the Company agreed to repurchase approximately 2.5 million shares of its Class A common stock beneficially owned by Blackstone and Bumble Holdings agreed to repurchase from Blackstone approximately 2.0 million Common Units, which are exchangeable for shares of Class A common stock on aone-for-one basis, for an aggregate purchase price of $50 million.
Payable to related parties pursuant to a tax receivable agreement
Concurrent with the completion of the IPO, the Company entered into a tax receivable agreement with pre-IPO owners including our Founder, our Sponsor, an affiliate of Accel Partners LP and management and other equity holders. See Note 4, Payable to Related Parties Pursuant to a Tax Receivable Agreement. See Note 17, Subsequent Event, for additional information regarding the tax receivable agreement.
Other
The Company recognizes advertising revenues and incurs marketing expenses from Liftoff Mobile Inc, a company in which Blackstone-affiliated funds hold a controlling interest. The Company uses TaskUs Inc., a company in which Blackstone-affiliated funds hold a controlling interest, for moderator services. The Company recognizes consulting expenses payable to Blackstone Management Partners L.L.C., an affiliate of Blackstone.
Note 15 - Segment and Geographic Information
The Company operates asone operating segment with revenue primarily derived in the form of recurring subscriptions and in-app purchases. The Company’s CODM is the Chief Executive Officer. The CODM assesses performance of the operating segment and decides how to allocate resources based on revenue, operating earnings (loss), and net earnings (loss) presented on a consolidated basis. Furthermore, the CODM reviews and utilizes functional expenses (cost of revenue, sales and marketing, general and administrative, and product development) at the consolidated level to manage the Company's operations. There are no segment managers who are held accountable for operations and operating results below the consolidated level. Accordingly, the Company reports asone segment and all required segment financial information can be found in the consolidated statements of operations.
Revenue by major geographic region is based upon the location of the customers who receive the Company's services. The information below summarizes revenue by geographic area, based on customer location (in thousands):
| Three Months EndedSeptember 30, 2025 · Three Months EndedSeptember 30, 2024 · Nine Months EndedSeptember 30, 2025 · Nine Months EndedSeptember 30, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| United States | $106,223 | 43% | $128,968 | 47% | $331,304 | 45% | $394,030 | 49% |
| Rest of the world | 139,940 | 57% | 144,637 | 53% | 410,189 | 55% | 415,965 | 51% |
| Total | $246,163 | 100% | $273,605 | 100% | $741,493 | 100% | $809,995 | 100% |
The United States is the only country with revenues of 10% or more of the Company's total revenue for the three and nine months ended September 30, 2025 and 2024.
As the Company operates its business under one segment, there is no difference between its segment assets and the total consolidated assets. The information below summarizes property and equipment, net by geographic area (in thousands):
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| United Kingdom | $2,517 | $3,472 |
| United States | 2,115 | 2,021 |
| Czech Republic | 2,085 | 2,030 |
| Rest of the world | 530 | 972 |
| Total | $7,247 | $8,495 |
United Kingdom, United States and Czech Republic are the only countries with property and equipment of 10% or more of the Company’s total property and equipment, net.
Note 16 - Commitments and Contingencies
The Company has entered into indemnification agreements with the Company’s officers and directors for certain events or occurrences. The Company maintains a directors and officers insurance policy to provide coverage in the event of a claim against an officer or director.
Litigation
We are subject to various legal proceedings, claims, and governmental inspections, audits or investigations arising out of our business which cover matters such as general commercial, consumer protection, governmental regulations, product liability, privacy, safety, environmental, intellectual property, employment and other actions that are incidental to our business.
These actions frequently seek putative damages that may significantly exceed our assessment of any reasonably possible loss from the resolution of such actions. We record a liability for legal claims when the Company determines that a loss is probable and the amount can be reasonably estimated, and, if the liability is material, we disclose the amount of the liability reserved. Except as otherwise disclosed below, while it is reasonably possible that a loss for a particular matter may be incurred in excess of recorded amounts as of September 30, 2025, a reasonable estimate of the amount or range of possible loss in excess of amounts already accrued cannot be made at this time.
These matters are subject to inherent uncertainties and it is possible that an unfavorable outcome of one or more of these legal proceedings or other contingencies could have a material impact on the business, financial condition, or results of operations of the Company.
Proceedings Related to the September 2021 Secondary Public Stock Offering (the “SPO”)
In 2022 and 2023, six shareholder derivative complaints were filed in the United States District Court for the Southern District of New York, United States District Court for the District of Delaware and Delaware Court of Chancery against the Company and certain directors and officers alleging that the Registration Statement and prospectus used for the SPO contained false and misleading statements or omissions by failing to disclose certain information concerning Bumble and Badoo app paying users and related trends and issues with the Badoo app payment platform, and that as a result of the foregoing, Bumble’s business metrics and financial prospects were not as strong as represented in the SPO Registration Statement and prospectus. In July 2023, two of these shareholder derivative complaints were voluntarily dismissed. In August 2023, the United States District Court for the District of Delaware ordered thetwo remaining federal court shareholder derivative complaints to be consolidated under the caption In Re Bumble Inc. Stockholder Derivative Litigation. An amended consolidated complaint was filed in August 2023 alleging violations of Section 14(a) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), Section 10(b) of the Exchange Act and Rule 10b-5 promulgated thereunder, and Section 29(b) of the Exchange Act, as well as for breach of fiduciary duty, waste, and unjust enrichment against, among others, management, our Board of Directors and Blackstone. In March 2023, the Delaware Court of Chancery consolidated thetwo other state court shareholder derivative complaints under the caption In re Bumble Inc. Stockholder Derivative Litigation. In April 2023, the plaintiffs filed a consolidated complaint that asserted claims for breach of fiduciary duty and unjust enrichment against, among others, management, our Board of Directors, and Blackstone.
In August 2023, Bumble received litigation demands from counsel representing the purported Bumble shareholders who filed the voluntarily dismissed derivative actions in the U.S. District Court for the District of Delaware. Both litigation demands were directed to our Board of Directors and contained factual allegations involving the September 2021 SPO that were generally consistent with those in the derivative litigation filed in state and federal court.
In November 2023, Bumble formed a Special Litigation Committee (“SLC”) to investigate the claims at-issue in the In Re Bumble Inc. Stockholder Derivative Litigation pending in the United States District Court for the District of Delaware, the In Re Bumble Inc. Stockholder Derivative Litigation pending in the Delaware Court of Chancery, and the litigation demands. In July 2024, the SLC submitted a report of its factual findings and legal analysis, determining that dismissing the litigation would best serve the interests of the Company and its stockholders. The SLC informed counsel for the shareholders who brought litigation demands of its findings. The SLC also moved to terminate and dismiss with prejudice the litigation pending in the Delaware Court of Chancery, and the Court granted that motion in July 2025 dismissing the action with prejudice. No appeal was filed. Subsequently, the SLC filed an unopposed motion in the United States District Court for the District of Delaware to dismiss the litigation in light of the Delaware Court of Chancery’s decision to grant the SLC’s motion to terminate. The United States Court for the District of Delaware granted the motion to dismiss, terminating the action with prejudice.
Proceedings Related to the California Unruh Civil Rights Act (the "Unruh Act")
Between April 2024 and August 2025, the Company was involved in litigation alleging that Bumble’s “women message first” feature violates the Unruh Act. The matter was resolved and dismissed with prejudice in August 2025 pursuant to a confidential settlement agreement. The settlement did not have a material impact on the Company’s financial condition or results of operations.
Other Proceedings
From time to time, the Company is subject to patent litigations asserted by non-practicing entities.
Legal expenses are included in “General and administrative expense” in the accompanying unaudited condensed consolidated statements of operations. As of September 30, 2025 and December 31, 2024, the Company determined that provisions of $0.4 million andnil, respectively, reflect our best estimate of any probable future obligation for the Company’s litigations. During the three and nine months ended September 30, 2025, the Company paid $0.3 million to settle litigation matters, which amount is accordingly no longer reflected in the provision as of September 30, 2025.
Purchase Commitments
The Company is committed to pay a minimum of $9.5 million over a period of 12 months beginning November 2024 to one of our third-parties related to cloud services. If at the end of the 12 months, or upon early termination, the Company has not reached $9.5 million in spend, the Company will be required to pay for the difference between the sum of fees already incurred and the minimum commitment. As of September 30, 2025, the minimum commitment remaining with this third-party was $0.5 million. In addition, the Company is committed to pay a total of approximately $12.4 million over a period of 36 months beginning October 2024 to another third-party related to cloud services. At the end of the 36 months, or upon early termination, any unused consumption capacity will expire unless a renewal agreement is executed. As of September 30, 2025, the total commitment fee remaining with this third-party was $8.8 million.
Note 17 - Subsequent Event
On November 5, 2025 (the “Effective Date”), the Company, certain investment vehicles affiliated with Blackstone Inc. and certain investment vehicles affiliated with Whitney Wolfe Herd entered into Amendment No. 1 to the Tax Receivable Agreement (the “TRA Amendment”). The TRA Amendment amends the Tax Receivable Agreement to provide for one-time settlement payments (collectively, the “Settlement Payment”) in a gross amount of approximately $186.0 million as consideration for the complete and full termination of the Company’s payment obligations (past, current and future) under the Tax Receivable Agreement and the relinquishing of all payment rights (past, current and future) of the TRA Parties (as defined in the Tax Receivable Agreement) under the Tax Receivable agreement (the payment of the Settlement Payment and the consummation of the other transactions contemplated by the TRA Amendment, the “TRA Buyout”).
In connection with the TRA Buyout, immediately prior to the TRA Amendment, Blackstone and certain investment vehicles affiliated with Blackstone elected to exchange all of the Common Units of Bumble Holdings held by such entities for the Company's Class A common stock pursuant to the terms and conditions of the Exchange Agreement, dated as of February 10, 2021, by and among the Company, Bumble Holdings and the holders of Common Units party thereto and the Second Amended and Restated Limited Partnership Agreement of Bumble Holdings, dated as of February 10, 2021.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.