|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||
|
($ in thousands)
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
Reconciliation of net income to adjusted EBITDA
|
||||||||||||||||
|
Net income (loss)
|
$
|
22,331
|
$
|
(4,302
|
)
|
$
|
(10,568
|
)
|
$
|
199
|
||||||
|
Interest expense, net
|
12,917
|
3,256
|
23,710
|
6,212
|
||||||||||||
|
Income tax (benefit) provision
|
(14,051
|
)
|
(1,000
|
)
|
1,452
|
253
|
||||||||||
|
Depreciation and amortization
|
8,140
|
9,092
|
16,092
|
18,118
|
||||||||||||
|
Transaction-related costs (1)
|
—
|
866
|
—
|
1,178
|
||||||||||||
|
Litigation related costs (2)
|
288
|
54
|
1,499
|
1,082
|
||||||||||||
|
Stock-based compensation expense
|
3,604
|
12,933
|
6,946
|
13,667
|
||||||||||||
|
Management fees (3)
|
—
|
184
|
—
|
363
|
||||||||||||
|
Change in fair value of warrant liability (4)
|
(7,098
|
)
|
—
|
8,219
|
—
|
|||||||||||
|
Other expense (5)
|
752
|
379
|
1,533
|
551
|
||||||||||||
|
Adjusted EBITDA
|
$
|
26,883
|
$
|
21,462
|
$
|
48,883
|
$
|
41,623
|
||||||||
|
Revenue
|
$
|
61,538
|
$
|
46,555
|
$
|
117,347
|
$
|
90,085
|
||||||||
|
Adjusted EBITDA Margin
|
43.7
|
%
|
46.1
|
%
|
41.7
|
%
|
46.2
|
%
|
||||||||
| (1) |
Transaction-related costs consist of legal, tax, accounting, consulting, and other professional fees related to the Business Combination and other potential acquisitions,
that are non-recurring in nature.
|
| (2) |
Litigation related costs primarily represent external legal fees associated with the outstanding litigation or regulatory matters such as the potential Datatilsynet fine or
the CFIUS review of the Business Combination, which are unrelated to Grindr’s core ongoing business operations.
|
| (3) |
Management fees represent administrative costs associated with San Vicente Holdings LLC's ("SVE") administrative role in managing financial relationships and providing
directive on strategic and operational decisions, which ceased to continue after the Business Combination.
|
| (4) |
Change in fair value of warrant liability relates to our warrants that were remeasured as of June 30, 2023.
|
| (5) |
Other expense primarily represents costs incurred from reorganization events that are unrelated to Grindr's core ongoing business operations, including severance and
employment related costs.
|