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) |
||||||||
Not applicable | ||||||||
(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: May 7, 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 |
UNITY SOFTWARE INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(In thousands, except par share data) | ||||||||
(Unaudited) | ||||||||
As of | ||||||||
March 31, 2025 | December 31, 2024 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 1,541,170 | $ | 1,517,672 | ||||
Accounts receivable, net | 552,958 | 573,884 | ||||||
Prepaid expenses and other | 144,514 | 133,795 | ||||||
Total current assets | 2,238,642 | 2,225,351 | ||||||
Property and equipment, net | 89,972 | 98,819 | ||||||
Goodwill | 3,166,304 | 3,166,304 | ||||||
Intangible assets, net | 980,584 | 1,066,235 | ||||||
Other assets | 170,453 | 180,698 | ||||||
Total assets | $ | 6,645,955 | $ | 6,737,407 | ||||
Liabilities and stockholders' equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 16,538 | $ | 13,948 | ||||
Accrued expenses and other | 273,444 | 294,951 | ||||||
Publisher payables | 339,129 | 394,284 | ||||||
Deferred revenue | 188,490 | 186,304 | ||||||
Total current liabilities | 817,601 | 889,487 | ||||||
Convertible notes | 2,232,143 | 2,238,922 | ||||||
Long-term deferred revenue | 14,710 | 16,846 | ||||||
Other long-term liabilities | 154,863 | 165,004 | ||||||
Total liabilities | 3,219,317 | 3,310,259 | ||||||
Commitments and contingencies | ||||||||
Redeemable noncontrolling interests | 234,740 | 230,627 | ||||||
Stockholders' equity: | ||||||||
Common stock, $0.000005 par value: |
||||||||
Authorized shares - 1,000,000 and 1,000,000 |
||||||||
Issued and outstanding shares - 415,406 and 409,393 |
2 | 2 | ||||||
Additional paid-in capital | 7,008,134 | 6,936,038 | ||||||
Accumulated other comprehensive loss | (8,501) | (9,425) | ||||||
Accumulated deficit | (3,813,586) | (3,735,944) | ||||||
Total Unity Software Inc. stockholders' equity | 3,186,049 | 3,190,671 | ||||||
Noncontrolling interest | 5,849 | 5,850 | ||||||
Total stockholders' equity | 3,191,898 | 3,196,521 | ||||||
Total liabilities and stockholders' equity | $ | 6,645,955 | $ | 6,737,407 |
© 2025 Unity Technologies | U N I T Y . C O M | | | 3 |
UNITY SOFTWARE INC. | ||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS | ||||||||
(In thousands, except per share amounts) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2025 | 2024 | |||||||
Revenue | $ | 435,000 | $ | 460,380 | ||||
Cost of revenue | 113,957 | 144,387 | ||||||
Gross profit | 321,043 | 315,993 | ||||||
Operating expenses | ||||||||
Research and development | 220,625 | 282,728 | ||||||
Sales and marketing | 162,013 | 230,625 | ||||||
General and administrative | 66,340 | 177,569 | ||||||
Total operating expenses | 448,978 | 690,922 | ||||||
Loss from operations | (127,935) | (374,929) | ||||||
Interest expense | (5,891) | (6,035) | ||||||
Interest income and other income (expense), net | 58,111 | 76,643 | ||||||
Loss before income taxes | (75,715) | (304,321) | ||||||
Provision for (benefit from) Income taxes | 2,192 | (12,843) | ||||||
Net loss | (77,907) | (291,478) | ||||||
Net loss attributable to noncontrolling interest and redeemable noncontrolling interests | (265) | (404) | ||||||
Net loss attributable to Unity Software Inc. | (77,642) | (291,074) | ||||||
Basic and diluted net loss per share attributable to Unity Software Inc. | $ | (0.19) | $ | (0.75) | ||||
Weighted-average shares used in computation of basic and diluted net loss per share | 411,852 | 387,151 | ||||||
Net loss | (77,907) | (291,478) | ||||||
Change in foreign currency translation adjustment | 1,178 | (3,461) | ||||||
Comprehensive loss | $ | (76,729) | $ | (294,939) | ||||
Net loss attributable to noncontrolling interest and redeemable noncontrolling interests | (265) | (404) | ||||||
Foreign currency translation attributable to noncontrolling interest and redeemable noncontrolling interests | 254 | (710) | ||||||
Comprehensive loss attributable to noncontrolling interest and redeemable noncontrolling interests | (11) | (1,114) | ||||||
Comprehensive loss attributable to Unity Software Inc. | $ | (76,718) | $ | (293,825) |
© 2025 Unity Technologies | U N I T Y . C O M | | | 4 |
UNITY SOFTWARE INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2025 | 2024 | |||||||
Operating activities | ||||||||
Net loss | $ | (77,907) | $ | (291,478) | ||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||
Depreciation and amortization | 96,217 | 101,810 | ||||||
Stock-based compensation expense | 98,790 | 265,877 | ||||||
Gain on repayment of convertible note | (42,744) | (61,371) | ||||||
Impairment of property and equipment | 3,470 | 13,598 | ||||||
Other | (218) | 2,918 | ||||||
Changes in assets and liabilities, net of effects of acquisitions: | ||||||||
Accounts receivable, net | 21,022 | (9,740) | ||||||
Prepaid expenses and other | (10,602) | (16,779) | ||||||
Other assets | 10,023 | (2,399) | ||||||
Accounts payable | 2,198 | 5,273 | ||||||
Accrued expenses and other | (21,029) | (4,269) | ||||||
Publisher payables | (55,155) | 25,558 | ||||||
Other long-term liabilities | (10,919) | (23,584) | ||||||
Deferred revenue | (120) | (12,787) | ||||||
Net cash provided by (used in) operating activities | 13,026 | (7,373) | ||||||
Investing activities | ||||||||
Purchases of property and equipment | (5,718) | (7,190) | ||||||
Net cash used in investing activities | (5,718) | (7,190) | ||||||
Financing activities | ||||||||
Proceeds from issuance of convertible notes | 690,000 | — | ||||||
Purchase of capped calls | (44,436) | — | ||||||
Payment of debt issuance costs | (13,236) | — | ||||||
Repayments of convertible note | (641,691) | (414,999) | ||||||
Proceeds from issuance of common stock from employee equity plans | 21,611 | 25,998 | ||||||
Net cash provided by (used in) financing activities | 12,248 | (389,001) | ||||||
Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash | 4,197 | (6,202) | ||||||
Increase (decrease) in cash, cash equivalents, and restricted cash | 23,753 | (409,766) | ||||||
Cash, cash equivalents, and restricted cash, beginning of period | 1,527,881 | 1,604,267 | ||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 1,551,634 | $ | 1,194,501 | ||||
© 2025 Unity Technologies | U N I T Y . C O M | | | 5 |
© 2025 Unity Technologies | U N I T Y . C O M | | | 6 |
UNITY SOFTWARE, INC. | ||||||||
Non-GAAP Reconciliation | ||||||||
(In thousands) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2025 | 2024 | |||||||
Adjusted EBITDA reconciliation | ||||||||
Revenue | $ | 435,000 | $ | 460,380 | ||||
GAAP net loss | $ | (77,907) | $ | (291,478) | ||||
Add: | ||||||||
Stock-based compensation expense | $ | 95,316 | $ | 139,888 | ||||
Amortization of intangible assets expense | $ | 85,650 | $ | 87,957 | ||||
Depreciation expense | $ | 10,567 | $ | 13,853 | ||||
Restructuring and reorganization costs | $ | 20,345 | $ | 211,746 | ||||
Interest expense | $ | 5,891 | $ | 6,035 | ||||
Interest income and other income (expense), net | $ | (58,111) | $ | (76,643) | ||||
Provision for (benefit from) income taxes | $ | 2,192 | $ | (12,843) | ||||
Adjusted EBITDA | $ | 83,943 | $ | 78,515 | ||||
GAAP net loss margin | (18) | % | (63) | % | ||||
Adjusted EBITDA margin | 19 | % | 17 | % | ||||
Adjusted gross profit reconciliation | ||||||||
GAAP gross profit | $ | 321,043 | $ | 315,993 | ||||
Add: | ||||||||
Stock-based compensation expense | 9,112 | 15,636 | ||||||
Amortization of intangible assets expense | 26,700 | 26,997 | ||||||
Depreciation expense | 1,714 | 2,744 | ||||||
Restructuring and reorganization costs | 534 | 15,213 | ||||||
Adjusted gross profit | $ | 359,103 | $ | 376,583 | ||||
GAAP gross margin | 74 | % | 69 | % | ||||
Adjusted gross margin | 82 | % | 82 | % | ||||
Operating expenses reconciliation | ||||||||
Cost of revenue | ||||||||
GAAP cost of revenue | $ | 113,957 | $ | 144,387 | ||||
Stock-based compensation expense | (9,112) | (15,636) | ||||||
Amortization of intangible assets expense | (26,700) | (26,997) | ||||||
Depreciation expense | (1,714) | (2,744) | ||||||
Restructuring and reorganization costs | (534) | (15,213) | ||||||
Adjusted cost of revenue | $ | 75,897 | $ | 83,797 | ||||
GAAP cost of revenue as a percentage of revenue | 26 | % | 31 | % | ||||
Adjusted cost of revenue as a percentage of revenue | 18 | % | 18 | % | ||||
© 2025 Unity Technologies | U N I T Y . C O M | | | 7 |
UNITY SOFTWARE, INC. | ||||||||
Non-GAAP Reconciliation | ||||||||
(In thousands) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2025 | 2024 | |||||||
Research and development | ||||||||
GAAP research and development expense | $ | 220,625 | $ | 282,728 | ||||
Stock-based compensation expense | (50,595) | (67,600) | ||||||
Amortization of intangible assets expense | (16,530) | (17,022) | ||||||
Depreciation expense | (5,266) | (6,428) | ||||||
Restructuring and reorganization costs | (8,346) | (49,086) | ||||||
Adjusted research and development expense | $ | 139,888 | $ | 142,592 | ||||
GAAP research and development expense as a percentage of revenue | 51 | % | 61 | % | ||||
Adjusted research and development expense as a percentage of revenue | 32 | % | 31 | % | ||||
Sales and marketing | ||||||||
GAAP sales and marketing expense | $ | 162,013 | $ | 230,625 | ||||
Stock-based compensation expense | (16,486) | (30,456) | ||||||
Amortization of intangible assets expense | (42,420) | (43,938) | ||||||
Depreciation expense | (2,154) | (2,736) | ||||||
Restructuring and reorganization costs | (7,900) | (47,027) | ||||||
Adjusted sales and marketing expense | $ | 93,053 | $ | 106,468 | ||||
GAAP sales and marketing expense as a percentage of revenue | 37 | % | 50 | % | ||||
Adjusted sales and marketing expense as a percentage of revenue | 21 | % | 23 | % | ||||
General and administrative | ||||||||
GAAP general and administrative expense | $ | 66,340 | $ | 177,569 | ||||
Stock-based compensation expense | (19,123) | (26,196) | ||||||
Depreciation expense | (1,433) | (1,945) | ||||||
Restructuring and reorganization costs | (3,565) | (100,420) | ||||||
Adjusted general and administrative expense | $ | 42,219 | $ | 49,008 | ||||
GAAP general and administrative expense as a percentage of revenue | 15 | % | 39 | % | ||||
Adjusted general and administrative expense as a percentage of revenue | 10 | % | 11 | % | ||||
Adjusted EPS reconciliation | ||||||||
GAAP net loss | $ | (77,907) | $ | (291,478) | ||||
Stock-based compensation expense | 95,316 | 139,888 | ||||||
Amortization of intangible assets expense | 85,650 | 87,957 | ||||||
Depreciation expense | 10,567 | 13,853 | ||||||
Restructuring and reorganization costs | 20,345 | 211,746 | ||||||
Income tax impact of adjusting items | (27,764) | (46,618) | ||||||
Adjusted net income used for calculation of adjusted EPS, before impact of dilutive instruments | $ | 106,207 | $ | 115,348 | ||||
Increase from forgone financing costs on dilutive convertible notes, net of tax | 4,597 | 4,684 | ||||||
Adjusted net income used for calculation of adjusted EPS, including impact of dilutive instruments | $ | 110,804 | $ | 120,032 | ||||
© 2025 Unity Technologies | U N I T Y . C O M | | | 8 |
UNITY SOFTWARE, INC. | ||||||||
Non-GAAP Reconciliation | ||||||||
(In thousands) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2025 | 2024 | |||||||
Weighted-average common shares used in GAAP diluted net loss per share attributable to Unity Software Inc. | 411,852 | 387,151 | ||||||
Convertible notes | 30,494 | 25,613 | ||||||
Stock options and PVOs | 6,863 | 15,854 | ||||||
Unvested RSUs, PVUs, and PSUs | 5,166 | 6,345 | ||||||
ESPP | 650 | 150 | ||||||
Non-GAAP weighted-average common shares used in adjusted EPS | 455,025 | 435,113 | ||||||
GAAP diluted net loss per share attributable to Unity Software Inc. | (0.19) | (0.75) | ||||||
Total impact on diluted net loss per share attributable to Unity Software Inc. from non-GAAP adjustments | 0.45 | 1.05 | ||||||
Total impact on diluted net loss per share attributable to Unity Software Inc. from antidilutive common stock now included | (0.02) | (0.02) | ||||||
Adjusted EPS | 0.24 | 0.28 | ||||||
Free cash flow reconciliation | ||||||||
Net cash provided by (used in) operating activities | $ | 13,026 | $ | (7,373) | ||||
Less: | ||||||||
Purchases of property and equipment | (5,718) | (7,190) | ||||||
Free cash flow | 7,308 | (14,563) | ||||||
Net cash used in investing activities | (5,718) | (7,190) | ||||||
Net cash provided by (used in) financing activities | 12,248 | (389,001) | ||||||
© 2025 Unity Technologies | U N I T Y . C O M | | | 9 |
© 2025 Unity Technologies | U N I T Y . C O M | | | 10 |