UNITY SOFTWARE INC. | ||||||||
(Exact name of registrant as specified in its charter) |
Delaware | 001-39497 | 27-0334803 | ||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
||||||
116 New Montgomery Street | ||||||||
San Francisco, California 94105-3607 |
||||||||
(Address, including zip code, of principal executive offices) | ||||||||
(415) 638-9950 |
||||||||
(Registrant's telephone number, including area code) |
||||||||
30 3rd Street, San Francisco, California 94103 | ||||||||
(Former name or former address, if changed since last report) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Common stock, $0.000005 par value | U | The New York Stock Exchange |
Exhibit Number |
Description of Exhibit |
|||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
UNITY SOFTWARE INC. | |||||||||||
Date: February 20, 2025 | By: | /s/ Jarrod Yahes | |||||||||
Jarrod Yahes | |||||||||||
Senior Vice President and Chief Financial Officer | |||||||||||
(Principal Financial Officer) |
© 2025 Unity Technologies | U N I T Y . C O M | | | 1 |
© 2025 Unity Technologies | U N I T Y . C O M | | | 2 |
© 2025 Unity Technologies | U N I T Y . C O M | | | 3 |
UNITY SOFTWARE INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(In thousands, except par share data) | ||||||||
(Unaudited) | ||||||||
As of | ||||||||
December 31, 2024 | December 31, 2023 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 1,517,672 | $ | 1,590,325 | ||||
Accounts receivable, net | 573,884 | 611,723 | ||||||
Prepaid expenses and other | 133,795 | 122,843 | ||||||
Total current assets | 2,225,351 | 2,324,891 | ||||||
Property and equipment, net | 98,819 | 140,887 | ||||||
Goodwill | 3,166,304 | 3,166,304 | ||||||
Intangible assets, net | 1,066,235 | 1,406,745 | ||||||
Other assets | 180,698 | 204,614 | ||||||
Total assets | $ | 6,737,407 | $ | 7,243,441 | ||||
Liabilities and stockholders' equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 13,948 | $ | 14,517 | ||||
Accrued expenses and other | 294,951 | 307,704 | ||||||
Publisher payables | 394,284 | 385,113 | ||||||
Deferred revenue | 186,304 | 186,769 | ||||||
Total current liabilities | 889,487 | 894,103 | ||||||
Convertible notes | 2,238,922 | 2,711,750 | ||||||
Long-term deferred revenue | 16,846 | 6,015 | ||||||
Other long-term liabilities | 165,004 | 217,195 | ||||||
Total liabilities | 3,310,259 | 3,829,063 | ||||||
Commitments and contingencies | ||||||||
Redeemable noncontrolling interests | 230,627 | 225,797 | ||||||
Stockholders' equity: | ||||||||
Common stock, $0.000005 par value: |
||||||||
Authorized shares - 1,000,000 and 1,000,000 |
||||||||
Issued and outstanding shares - 409,393 and 384,872 |
2 | 2 | ||||||
Additional paid-in capital | 6,936,038 | 6,259,479 | ||||||
Accumulated other comprehensive loss | (9,425) | (5,009) | ||||||
Accumulated deficit | (3,735,944) | (3,071,830) | ||||||
Total Unity Software Inc. stockholders' equity | 3,190,671 | 3,182,642 | ||||||
Noncontrolling interest | 5,850 | 5,939 | ||||||
Total stockholders' equity | 3,196,521 | 3,188,581 | ||||||
Total liabilities and stockholders' equity | $ | 6,737,407 | $ | 7,243,441 |
© 2025 Unity Technologies | U N I T Y . C O M | | | 4 |
UNITY SOFTWARE INC. | ||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS | ||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||
(Unaudited) | ||||||||||||||
Three Months Ended | Year Ended | |||||||||||||
December 31, | December 31, | |||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
Revenue | $ | 457,099 | $ | 609,268 | $ | 1,813,255 | $ | 2,187,317 | ||||||
Cost of revenue | 115,537 | 261,582 | 480,853 | 733,722 | ||||||||||
Gross profit | 341,562 | 347,686 | 1,332,402 | 1,453,595 | ||||||||||
Operating expenses | ||||||||||||||
Research and development | 217,970 | 265,150 | 924,830 | 1,053,588 | ||||||||||
Sales and marketing | 175,747 | 215,367 | 752,649 | 834,625 | ||||||||||
General and administrative | 71,499 | 126,129 | 410,072 | 398,176 | ||||||||||
Total operating expenses | 465,216 | 606,646 | 2,087,551 | 2,286,389 | ||||||||||
Loss from operations | (123,654) | (258,960) | (755,149) | (832,794) | ||||||||||
Interest expense | (5,839) | (6,155) | (23,542) | (24,580) | ||||||||||
Interest income and other income (expense), net | 9,108 | 20,840 | 111,558 | 59,529 | ||||||||||
Loss before income taxes | (120,385) | (244,275) | (667,133) | (797,845) | ||||||||||
Provision for (benefit from) Income taxes | 2,138 | 9,710 | (2,846) | 28,477 | ||||||||||
Net loss | (122,523) | (253,985) | (664,287) | (826,322) | ||||||||||
Net income (loss) attributable to noncontrolling interest and redeemable noncontrolling interests | 204 | (1,239) | (173) | (4,311) | ||||||||||
Net loss attributable to Unity Software Inc. | (122,727) | (252,749) | (664,114) | (822,011) | ||||||||||
Basic and diluted net loss per share attributable to Unity Software Inc. | $ | (0.30) | $ | (0.66) | $ | (1.68) | $ | (2.16) | ||||||
Weighted-average shares used in computation of basic and diluted net loss per share | 405,172 | 381,788 | 395,951 | 380,457 | ||||||||||
Net loss | (122,523) | (253,985) | (664,287) | (826,322) | ||||||||||
Change in foreign currency translation adjustment | (8,102) | 5,847 | (5,544) | (4,556) | ||||||||||
Change in unrealized gains on derivative instruments | — | — | — | 289 | ||||||||||
Comprehensive loss | $ | (130,625) | $ | (248,138) | $ | (669,831) | $ | (830,589) | ||||||
Net income (loss) attributable to noncontrolling interest and redeemable noncontrolling interests | 204 | (1,239) | (173) | (4,311) | ||||||||||
Foreign currency translation attributable to noncontrolling interest and redeemable noncontrolling interests | (1,664) | 1,210 | (1,128) | (949) | ||||||||||
Comprehensive loss attributable to noncontrolling interest and redeemable noncontrolling interests | (1,460) | (26) | (1,301) | (5,260) | ||||||||||
Comprehensive loss attributable to Unity Software Inc. | $ | (129,165) | $(248,112) | $ | (668,530) | $(825,329) |
© 2025 Unity Technologies | U N I T Y . C O M | | | 5 |
UNITY SOFTWARE INC. | ||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
(In thousands) | ||||||||||||||
(Unaudited) | ||||||||||||||
Three Months Ended | Year Ended | |||||||||||||
December 31, | December 31, | |||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
Operating activities | ||||||||||||||
Net loss | $ | (122,523) | $ | (253,985) | $ | (664,287) | $ | (826,322) | ||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 103,161 | 232,254 | 408,980 | 563,916 | ||||||||||
Stock-based compensation expense | 110,356 | 180,953 | 596,249 | 648,696 | ||||||||||
Gain on repayment of convertible note | — | — | (61,371) | — | ||||||||||
Impairment of property and equipment | (83) | — | 22,791 | — | ||||||||||
Other | 8,574 | 13,056 | 23,309 | 24,613 | ||||||||||
Changes in assets and liabilities, net of effects of acquisitions: | ||||||||||||||
Accounts receivable, net | 1,896 | (6,555) | 37,359 | 21,791 | ||||||||||
Prepaid expenses and other | 746 | (2,040) | (11,203) | 20,314 | ||||||||||
Other assets | (7,113) | 11,514 | (2,746) | 45,047 | ||||||||||
Accounts payable | 652 | (6,881) | 742 | (6,313) | ||||||||||
Accrued expenses and other | 8,696 | 2,952 | (6,671) | (21,069) | ||||||||||
Publisher payables | 11,731 | (23,147) | 9,170 | (60,509) | ||||||||||
Other long-term liabilities | (1,181) | 12,017 | (47,963) | (47,245) | ||||||||||
Deferred revenue | (2,720) | (88,035) | 11,194 | (128,219) | ||||||||||
Net cash provided by operating activities | 112,192 | 72,103 | 315,553 | 234,700 | ||||||||||
Investing activities | ||||||||||||||
Purchases of short-term investments | — | — | — | (212) | ||||||||||
Proceeds from principal repayments and maturities of short-term investments | — | — | — | 102,673 | ||||||||||
Purchases of non-marketable investments | — | — | — | (2,500) | ||||||||||
Purchases of intangible assets | — | — | (12,860) | — | ||||||||||
Purchases of property and equipment | (6,442) | (11,361) | (29,549) | (55,921) | ||||||||||
Net cash provided by (used in) investing activities | (6,442) | (11,361) | (42,409) | 44,040 | ||||||||||
Financing activities | ||||||||||||||
Repayments of convertible note | — | — | (414,999) | — | ||||||||||
Repurchase and retirement of common stock | — | — | — | (250,000) | ||||||||||
Proceeds from issuance of common stock from employee equity plans | 19,390 | 10,991 | 76,692 | 75,985 | ||||||||||
Net cash provided by (used in) financing activities | 19,390 | 10,991 | (338,307) | (174,015) | ||||||||||
Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash | (13,227) | 11,510 | (11,223) | (6,146) | ||||||||||
Increase (decrease) in cash, cash equivalents, and restricted cash | 111,913 | 83,243 | (76,386) | 98,579 | ||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 1,415,968 | 1,521,024 | 1,604,267 | 1,505,688 | ||||||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 1,527,881 | $ | 1,604,267 | $ | 1,527,881 | $ | 1,604,267 | ||||||
© 2025 Unity Technologies | U N I T Y . C O M | | | 6 |
© 2025 Unity Technologies | U N I T Y . C O M | | | 7 |
UNITY SOFTWARE, INC. | ||||||||||||||
Non-GAAP Reconciliation | ||||||||||||||
(In thousands) | ||||||||||||||
Three Months Ended | Year Ended | |||||||||||||
December 31, | December 31, | |||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
Adjusted EBITDA reconciliation | ||||||||||||||
Revenue | $ | 457,099 | $ | 609,268 | $ | 1,813,255 | $ | 2,187,317 | ||||||
GAAP net loss | $ | (122,523) | $ | (253,985) | $ | (664,287) | $ | (826,322) | ||||||
Add: | ||||||||||||||
Stock-based compensation expense | $ | 110,203 | $ | 180,953 | $ | 469,128 | $ | 648,696 | ||||||
Amortization of intangible assets expense | $ | 88,465 | $ | 219,647 | $ | 353,371 | $ | 515,489 | ||||||
Depreciation of property and equipment | $ | 14,696 | $ | 12,606 | $ | 55,609 | $ | 48,427 | ||||||
Restructuring and reorganization costs | $ | 16,398 | $ | 31,396 | $ | 266,855 | $ | 70,373 | ||||||
Acquisition-related costs | $ | — | $ | — | $ | — | $ | 888 | ||||||
Legal settlement costs | $ | — | $ | — | $ | — | $ | (3,250) | ||||||
Interest expense | $ | 5,839 | $ | 6,155 | $ | 23,542 | $ | 24,580 | ||||||
Interest income and other expense, net | $ | (9,108) | $ | (20,840) | $ | (111,558) | $ | (59,529) | ||||||
Income tax expense | $ | 2,138 | $ | 9,710 | $ | (2,846) | $ | 28,477 | ||||||
Adjusted EBITDA | $ | 106,108 | $ | 185,642 | $ | 389,814 | $ | 447,829 | ||||||
GAAP net loss margin | (27) | % | (42) | % | (37) | % | (38) | % | ||||||
Adjusted EBITDA margin | 23 | % | 30 | % | 21 | % | 20 | % | ||||||
Adjusted gross profit reconciliation | ||||||||||||||
GAAP gross profit | $ | 341,562 | $ | 347,686 | $ | 1,332,402 | $ | 1,453,595 | ||||||
Add: | ||||||||||||||
Stock-based compensation expense | 9,685 | 21,972 | 43,566 | 80,213 | ||||||||||
Amortization of intangible assets expense | 27,293 | 139,754 | 108,580 | 243,690 | ||||||||||
Depreciation expense | 2,372 | 2,839 | 9,613 | 10,480 | ||||||||||
Restructuring and reorganization costs | 117 | 10,447 | 15,154 | 13,510 | ||||||||||
Adjusted gross profit | $ | 381,029 | $ | 522,698 | $ | 1,509,315 | $ | 1,801,488 | ||||||
GAAP gross margin | 75 | % | 57 | % | 73 | % | 66 | % | ||||||
Adjusted gross margin | 83 | % | 86 | % | 83 | % | 82 | % | ||||||
Operating expenses reconciliation | ||||||||||||||
Cost of revenue | ||||||||||||||
GAAP cost of revenue | $ | 115,537 | $ | 261,582 | $ | 480,853 | $ | 733,722 | ||||||
Stock-based compensation expense | (9,685) | (21,972) | (43,566) | (80,213) | ||||||||||
Amortization of intangible assets expense | (27,293) | (139,754) | (108,580) | (243,690) | ||||||||||
Depreciation expense | (2,372) | (2,839) | (9,613) | (10,480) | ||||||||||
Restructuring and reorganization costs | (117) | (10,447) | (15,154) | (13,510) | ||||||||||
Non-GAAP cost of revenue | $ | 76,070 | $ | 86,570 | $ | 303,940 | $ | 385,829 | ||||||
GAAP cost of revenue as a percentage of revenue | 25 | % | 43 | % | 27 | % | 34 | % | ||||||
Non-GAAP cost of revenue as a percentage of revenue | 17 | % | 14 | % | 17 | % | 18 | % | ||||||
© 2025 Unity Technologies | U N I T Y . C O M | | | 8 |
UNITY SOFTWARE, INC. | ||||||||||||||
Non-GAAP Reconciliation | ||||||||||||||
(In thousands) | ||||||||||||||
Three Months Ended | Year Ended | |||||||||||||
December 31, | December 31, | |||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
Research and development | ||||||||||||||
GAAP research and development expense | $ | 217,970 | $ | 265,150 | $ | 924,830 | $ | 1,053,588 | ||||||
Stock-based compensation expense | (58,077) | (76,001) | (240,556) | (290,160) | ||||||||||
Amortization of intangible assets expense | (17,737) | (28,734) | (69,345) | (84,022) | ||||||||||
Depreciation expense | (7,025) | (5,608) | (26,686) | (21,994) | ||||||||||
Acquisition-related costs | — | — | — | — | ||||||||||
Restructuring and reorganization costs | (1,892) | (1,284) | (54,460) | (23,588) | ||||||||||
Non-GAAP research and development expense | $ | 133,239 | $ | 153,523 | $ | 533,783 | $ | 633,824 | ||||||
GAAP research and development expense as a percentage of revenue | 48 | % | 44 | % | 51 | % | 48 | % | ||||||
Non-GAAP research and development expense as a percentage of revenue | 29 | % | 25 | % | 29 | % | 29 | % | ||||||
Sales and marketing | ||||||||||||||
GAAP sales and marketing expense | $ | 175,747 | $ | 215,367 | $ | 752,649 | $ | 834,625 | ||||||
Stock-based compensation expense | (20,898) | (38,189) | (95,171) | (143,461) | ||||||||||
Amortization of intangible assets expense | (43,435) | (51,159) | (175,446) | (187,777) | ||||||||||
Depreciation expense | (3,199) | (2,450) | (11,567) | (8,756) | ||||||||||
Restructuring and reorganization costs | (5,135) | (98) | (56,888) | (9,059) | ||||||||||
Non-GAAP sales and marketing expense | $ | 103,080 | $ | 123,471 | $ | 413,577 | $ | 485,572 | ||||||
GAAP sales and marketing expense as a percentage of revenue | 38 | % | 35 | % | 42 | % | 38 | % | ||||||
Non-GAAP sales and marketing expense as a percentage of revenue | 23 | % | 20 | % | 23 | % | 22 | % | ||||||
General and administrative | ||||||||||||||
GAAP general and administrative expense | $ | 71,499 | $ | 126,129 | $ | 410,072 | $ | 398,176 | ||||||
Stock-based compensation expense | (21,543) | (44,791) | (89,835) | (134,862) | ||||||||||
Depreciation expense | (2,100) | (1,709) | (7,743) | (7,197) | ||||||||||
Acquisition-related costs | — | — | — | (888) | ||||||||||
Restructuring and reorganization costs | (9,254) | (19,567) | (140,353) | (24,216) | ||||||||||
Insurance reimbursement for legal settlement | — | — | — | 3,250 | ||||||||||
Non-GAAP general and administrative expense | $ | 38,602 | $ | 60,062 | $ | 172,141 | $ | 234,263 | ||||||
GAAP general and administrative expense as a percentage of revenue | 16 | % | 21 | % | 23 | % | 18 | % | ||||||
Non-GAAP general and administrative expense as a percentage of revenue | 8 | % | 10 | % | 10 | % | 11 | % | ||||||
Free Cash Flow reconciliation | ||||||||||||||
Net cash provided by operating activities | $ | 112,192 | $ | 72,103 | $ | 315,553 | $ | 234,700 | ||||||
Less: | ||||||||||||||
Purchases of property and equipment | (6,442) | (11,361) | (29,549) | (55,921) | ||||||||||
Free cash flow | 105,750 | 60,742 | 286,004 | 178,779 | ||||||||||
Net cash provided by (used in) investing activities | (6,442) | (11,361) | (42,409) | 44,040 | ||||||||||
Net cash provided by (used in) financing activities | 19,390 | 10,991 | (338,307) | (174,015) | ||||||||||
© 2025 Unity Technologies | U N I T Y . C O M | | | 9 |
© 2025 Unity Technologies | U N I T Y . C O M | | | 10 |