| Delaware | 001-40325 | 45-3264542 | ||||||
|
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer Identification No.) |
||||||
| Title of each class |
Trading
Symbol(s)
|
Name of each exchange
on which registered
|
||||||||||||
| Class A common stock, par value $0.00003 per share | APP | The Nasdaq Stock Market LLC | ||||||||||||
| Exhibit No. | Exhibit Description | ||||
| 99.1 | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | ||||
| APPLOVIN CORPORATION | |||||
| Date: February 12, 2025 | /s/ Matthew A. Stumpf | ||||
| Matthew A. Stumpf | |||||
| Chief Financial Officer | |||||
Quarter Ended |
Year Ended |
|||||||||||||||||||||||||
(In thousands, except percentages) |
December 31, | December 31, | ||||||||||||||||||||||||
| 2024 | 2023 | % Change | 2024 | 2023 | % Change | |||||||||||||||||||||
| Advertising Revenue1 | $999,487 | $576,489 | 73% | $3,224,058 | $1,841,762 | 75% | ||||||||||||||||||||
| Apps Revenue | 373,292 | 376,772 | (1)% | 1,485,190 | 1,441,325 | 3% | ||||||||||||||||||||
| Total Revenue | 1,372,779 | 953,261 | 44% | 4,709,248 | 3,283,087 | 43% | ||||||||||||||||||||
| Advertising Adjusted EBITDA | 776,699 | 420,008 | 85% | 2,442,597 | 1,275,705 | 91% | ||||||||||||||||||||
| Apps Adjusted EBITDA | 71,325 | 56,147 | 27% | 277,008 | 226,953 | 22% | ||||||||||||||||||||
| Adjusted EBITDA | $848,024 | $476,155 | 78% | $2,719,605 | $1,502,658 | 81% | ||||||||||||||||||||
| Net Income | $599,204 | $172,233 | 248% | $1,579,776 | $356,711 | 343% | ||||||||||||||||||||
(In millions, except percentages) |
1Q25 |
||||||||||
Low |
High |
||||||||||
Advertising Revenue |
$1,030 | $1,050 | |||||||||
| Apps Revenue | 325 | 335 | |||||||||
Total Revenue |
1,355 | 1,385 | |||||||||
| Advertising Adjusted EBITDA | 805 | 825 | |||||||||
| Apps Adjusted EBITDA | 50 | 60 | |||||||||
Total Adjusted EBITDA |
$855 | $885 | |||||||||
Total Adjusted EBITDA Margin |
63% | 64% | |||||||||
Investors David Hsiao ir@applovin.com |
Press Kim Hughes press@applovin.com |
||||
| December 31, 2024 |
December 31, 2023 |
||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 741,411 | $ | 502,152 | |||||||
| Accounts receivable, net | 1,414,246 | 953,810 | |||||||||
| Prepaid expenses and other current assets | 156,533 | 160,201 | |||||||||
| Total current assets | 2,312,190 | 1,616,163 | |||||||||
| Property and equipment, net | 160,530 | 173,331 | |||||||||
| Operating lease right-of-use assets | 38,069 | 48,210 | |||||||||
| Goodwill | 1,803,426 | 1,842,850 | |||||||||
| Intangible assets, net | 896,677 | 1,292,635 | |||||||||
| Other assets | 658,367 | 385,998 | |||||||||
| Total assets | $ | 5,869,259 | $ | 5,359,187 | |||||||
| Liabilities and Stockholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 563,427 | $ | 371,702 | |||||||
Accrued and other current liabilities |
409,392 | 265,256 | |||||||||
| Short-term debt | — | 215,000 | |||||||||
| Deferred revenue | 69,839 | 78,559 | |||||||||
| Operating lease liabilities, current | 14,814 | 13,605 | |||||||||
| Total current liabilities | 1,057,472 | 944,122 | |||||||||
| Long-term debt | 3,508,983 | 2,905,906 | |||||||||
| Operating lease liabilities, non-current | 32,608 | 42,905 | |||||||||
| Other non-current liabilities | 180,378 | 209,925 | |||||||||
| Total liabilities | 4,779,441 | 4,102,858 | |||||||||
| Stockholders’ equity: | |||||||||||
| Preferred stock, $0.00003 par value—100,000,000 shares authorized, no shares issued and outstanding as of December 31, 2024 and 2023 | — | — | |||||||||
| Class A, Class B, and Class C Common stock, $0.00003 par value—1,850,000,000 (Class A 1,500,000,000, Class B 200,000,000, Class C 150,000,000) shares authorized, 340,041,739 (Class A 309,353,198, Class B 30,688,541, Class C nil) and 339,886,712 (Class A 268,774,090, Class B 71,112,622, Class C nil) shares issued and outstanding as of December 31, 2024 and 2023, respectively | 11 | 11 | |||||||||
| Additional paid-in capital | 593,699 | 2,134,581 | |||||||||
| Accumulated other comprehensive loss | (103,096) | (65,274) | |||||||||
| Retained earnings (Accumulated deficit) | 599,204 | (812,989) | |||||||||
| Total stockholders’ equity | 1,089,818 | 1,256,329 | |||||||||
| Total liabilities and stockholders’ equity | $ | 5,869,259 | $ | 5,359,187 | |||||||
| Quarter Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Revenue | $ | 1,372,779 | $ | 953,261 | $ | 4,709,248 | $ | 3,283,087 | ||||||||||||||||||
| Costs and expenses: | ||||||||||||||||||||||||||
| Cost of revenue | 320,452 | 273,607 | 1,166,806 | 1,059,191 | ||||||||||||||||||||||
| Sales and marketing | 214,662 | 222,963 | 849,209 | 830,718 | ||||||||||||||||||||||
| Research and development | 169,480 | 150,823 | 638,689 | 592,386 | ||||||||||||||||||||||
| General and administrative | 60,205 | 36,354 | 181,085 | 152,585 | ||||||||||||||||||||||
| Total costs and expenses | 764,799 | 683,747 | 2,835,789 | 2,634,880 | ||||||||||||||||||||||
| Income from operations | 607,980 | 269,514 | 1,873,459 | 648,207 | ||||||||||||||||||||||
| Other income (expense): | ||||||||||||||||||||||||||
| Interest expense and loss on settlement of debt | (94,199) | (71,584) | (318,260) | (275,665) | ||||||||||||||||||||||
| Other income (expense), net | 1,343 | (19,034) | 20,806 | 8,028 | ||||||||||||||||||||||
| Total other expense, net | (92,856) | (90,618) | (297,454) | (267,637) | ||||||||||||||||||||||
| Income before income taxes | 515,124 | 178,896 | 1,576,005 | 380,570 | ||||||||||||||||||||||
| Provision for (benefit from) income taxes | (84,080) | 6,663 | (3,771) | 23,859 | ||||||||||||||||||||||
| Net income | 599,204 | 172,233 | 1,579,776 | 356,711 | ||||||||||||||||||||||
| Net income attributable to AppLovin | $ | 599,204 | $ | 172,233 | $ | 1,579,776 | $ | 356,711 | ||||||||||||||||||
| Less: Net income attributable to participating securities | 150 | 714 | 2,717 | 1,769 | ||||||||||||||||||||||
| Net income attributable to common stock—Basic | $ | 599,054 | $ | 171,519 | $ | 1,577,059 | $ | 354,942 | ||||||||||||||||||
| Net income attributable to common stock—Diluted | $ | 599,057 | $ | 171,540 | $ | 1,577,144 | $ | 354,993 | ||||||||||||||||||
| Net income per share attributable to Class A and Class B common stockholders: | ||||||||||||||||||||||||||
| Basic | $ | 1.77 | $ | 0.51 | $ | 4.68 | $ | 1.01 | ||||||||||||||||||
| Diluted | $ | 1.73 | $ | 0.49 | $ | 4.53 | $ | 0.98 | ||||||||||||||||||
| Weighted average common shares used to compute net income per share attributable to Class A and Class B common stockholders: | ||||||||||||||||||||||||||
| Basic | 339,168,374 | 337,136,956 | 336,921,483 | 351,952,187 | ||||||||||||||||||||||
| Diluted | 346,423,848 | 347,492,545 | 347,807,555 | 362,589,246 | ||||||||||||||||||||||
| Year Ended December 31, | |||||||||||
| 2024 | 2023 | ||||||||||
| Operating Activities | |||||||||||
| Net income | $ | 1,579,776 | $ | 356,711 | |||||||
| Adjustments to reconcile net income to operating activities: | |||||||||||
| Amortization, depreciation and write-offs | 448,680 | 489,008 | |||||||||
| Stock-based compensation, excluding cash-settled awards | 369,367 | 363,107 | |||||||||
| Impairment of investments | — | 27,953 | |||||||||
| Loss on settlement of debt | 28,375 | 4,337 | |||||||||
| Change in operating right-of-use assets | 12,689 | 17,842 | |||||||||
| Amortization of debt issuance costs and discount | 5,460 | 9,363 | |||||||||
| Loss on disposal of long-lived assets | 1,646 | — | |||||||||
| Other | 2,557 | 1,863 | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable | (467,028) | (261,279) | |||||||||
| Prepaid expenses and other current assets | 4,056 | (12,280) | |||||||||
| Other assets | (189,387) | (121,688) | |||||||||
| Accounts payable | 189,585 | 98,574 | |||||||||
| Operating lease liabilities | (14,106) | (18,612) | |||||||||
| Accrued and other liabilities | 133,974 | 92,754 | |||||||||
| Deferred revenue | (6,633) | 13,857 | |||||||||
| Net cash provided by operating activities | 2,099,011 | 1,061,510 | |||||||||
| Investing Activities | |||||||||||
| Purchase of non-marketable equity securities | (76,983) | (17,934) | |||||||||
| Acquisitions of businesses and intangible assets | (25,553) | (63,899) | |||||||||
| Purchase of property and equipment | (4,776) | (4,246) | |||||||||
| Proceeds from sale of assets and other | 558 | 8,250 | |||||||||
| Net cash used in investing activities | (106,754) | (77,829) | |||||||||
| Financing Activities | |||||||||||
| Principal repayments of debt | (4,225,223) | (497,994) | |||||||||
| Payments of withholding taxes related to net share settlement | (1,143,525) | (246,435) | |||||||||
| Repurchases of common stock | (981,297) | (1,153,593) | |||||||||
| Payments of deferred acquisition costs | — | (33,903) | |||||||||
| Payments of licensed asset obligation | — | (27,110) | |||||||||
Payments of debt issuance cost |
(35,563) | (4,655) | |||||||||
| Principal payments of finance leases | (20,875) | (20,170) | |||||||||
| Proceeds from issuance of debt | 4,614,841 | 395,281 | |||||||||
| Proceeds from issuance of common stock upon exercise of stock options and purchase of ESPP shares | 41,798 | 25,788 | |||||||||
| Net cash used in financing activities | (1,749,844) | (1,562,791) | |||||||||
| Effect of foreign exchange rate on cash and cash equivalents | (3,154) | 778 | |||||||||
| Net (decrease) increase in cash and cash equivalents | 239,259 | (578,332) | |||||||||
| Cash and cash equivalents at beginning of the period | 502,152 | 1,080,484 | |||||||||
| Cash and cash equivalents at end of the period | $ | 741,411 | $ | 502,152 | |||||||
| Quarter Ended | Year Ended December 31, |
|||||||||||||||||||||||||
| 4Q24 | 4Q23 | 2024 | 2023 | |||||||||||||||||||||||
| Net cash provided by operating activities | 701,003 | 343,988 | 2,099,011 | 1,061,510 | ||||||||||||||||||||||
| Less: | ||||||||||||||||||||||||||
| Purchase of property and equipment | (490) | (244) | (4,776) | (4,246) | ||||||||||||||||||||||
| Principal payments on finance leases | (5,351) | (3,979) | (20,875) | (20,170) | ||||||||||||||||||||||
| Free Cash Flow | $ | 695,162 | $ | 339,765 | $ | 2,073,360 | $ | 1,037,094 | ||||||||||||||||||
| Net cash used in investing activities | $ | (367) | $ | (6,804) | $ | (106,754) | $ | (77,829) | ||||||||||||||||||
Net cash used in financing activities |
$ | (523,157) | $ | (170,524) | $ | (1,749,844) | $ | (1,562,791) | ||||||||||||||||||
| Quarter Ended | Year Ended December 31, |
|||||||||||||||||||||||||
| 4Q24 | 4Q23 | 2024 | 2023 | |||||||||||||||||||||||
| Revenue | $ | 1,372,779 | $ | 953,261 | $ | 4,709,248 | $ | 3,283,087 | ||||||||||||||||||
| Net income | $ | 599,204 | $ | 172,233 | $ | 1,579,776 | $ | 356,711 | ||||||||||||||||||
| Net Margin | 44% | 18% | 34% | 11% | ||||||||||||||||||||||
| Interest expense and loss on settlement of debt | 94,199 | 71,584 | 318,260 | 275,665 | ||||||||||||||||||||||
| Other income (expense), net | (8,302) | 18,528 | (25,440) | (7,831) | ||||||||||||||||||||||
| Provision for (benefit from) income taxes | (84,080) | 6,663 | (3,771) | 23,859 | ||||||||||||||||||||||
| Amortization, depreciation and write-offs | 127,837 | 119,111 | 448,680 | 489,008 | ||||||||||||||||||||||
| Loss on disposal of long-lived assets | — | — | 1,646 | — | ||||||||||||||||||||||
| Non-operating foreign exchange loss (gain) | 1,450 | (65) | 291 | (1,224) | ||||||||||||||||||||||
| Stock-based compensation | 100,921 | 88,049 | 376,455 | 363,107 | ||||||||||||||||||||||
| Acquisition-related expense | 5 | 52 | 885 | 1,047 | ||||||||||||||||||||||
| Restructuring costs | 16,790 | — | 22,823 | 2,316 | ||||||||||||||||||||||
| Total adjustments | 248,820 | 303,922 | 1,139,829 | 1,145,947 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 848,024 | $ | 476,155 | $ | 2,719,605 | $ | 1,502,658 | ||||||||||||||||||
| Adjusted EBITDA Margin | 62 | % | 50 | % | 58 | % | 46 | % | ||||||||||||||||||
| Quarter Ended | Year Ended December 31, | |||||||||||||||||||||||||
| 4Q24 | 4Q23 | 2024 | 2023 | |||||||||||||||||||||||
| Revenue: | ||||||||||||||||||||||||||
| Advertising | $ | 999,487 | $ | 576,489 | $ | 3,224,058 | $ | 1,841,762 | ||||||||||||||||||
| Apps | 373,292 | 376,772 | 1,485,190 | 1,441,325 | ||||||||||||||||||||||
| Total Revenue | $ | 1,372,779 | $ | 953,261 | $ | 4,709,248 | $ | 3,283,087 | ||||||||||||||||||
| Segment Adjusted EBITDA: | ||||||||||||||||||||||||||
| Advertising | $ | 776,699 | $ | 420,008 | $ | 2,442,597 | $ | 1,275,705 | ||||||||||||||||||
| Apps | 71,325 | 56,147 | 277,008 | 226,953 | ||||||||||||||||||||||
| Total Segment Adjusted EBITDA | $ | 848,024 | $ | 476,155 | $ | 2,719,605 | $ | 1,502,658 | ||||||||||||||||||
| Interest expense and loss on settlement of debt | (94,199) | (71,584) | (318,260) | (275,665) | ||||||||||||||||||||||
| Other income (expense), net | 8,302 | (18,528) | 25,440 | 7,831 | ||||||||||||||||||||||
| Amortization, depreciation and write-offs | (127,837) | (119,111) | (448,680) | (489,008) | ||||||||||||||||||||||
| Loss on disposal of long-lived assets | — | — | (1,646) | — | ||||||||||||||||||||||
| Non-operating foreign exchange gain (loss) | (1,450) | 65 | (291) | 1,224 | ||||||||||||||||||||||
| Stock-based compensation | (100,921) | (88,049) | (376,455) | (363,107) | ||||||||||||||||||||||
| Acquisition-related expense | (5) | (52) | (885) | (1,047) | ||||||||||||||||||||||
| Restructuring costs | (16,790) | — | (22,823) | (2,316) | ||||||||||||||||||||||
| Income before income taxes | $ | 515,124 | $ | 178,896 | $ | 1,576,005 | $ | 380,570 | ||||||||||||||||||
| Segment Adjusted EBITDA Margin: | ||||||||||||||||||||||||||
| Advertising | 78 | % | 73 | % | 76 | % | 69 | % | ||||||||||||||||||
| Apps | 19 | % | 15 | % | 19 | % | 16 | % | ||||||||||||||||||