XML 28 R20.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Stock-based Compensation
3 Months Ended
Mar. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Stock-based Compensation Stock-based Compensation

Total stock-based compensation cost, net of forfeitures, was as follows:

 

 

 

 

 

 

 

 

(In thousands)

 

Three Months Ended March 31, 2024

 

 

Three Months Ended March 31, 2023

 

Cost of revenue

 

$

545

 

 

$

1,138

 

Selling and marketing expense

 

 

(2,862

)

 

 

3,527

 

General and administrative expense

 

 

(1,506

)

 

 

14,817

 

Product development expense

 

 

3,849

 

 

 

9,102

 

Total stock-based compensation expense

 

$

26

 

 

$

28,584

 

During the three months ended March 31, 2024, stock-based compensation expense decreased due to forfeitures for terminations including the reduction in force related to the Restructuring Plan.

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 of
Awards

 

 

Weighted-
Average
Participation
Threshold

 

 

Number of
Awards

 

 

Weighted-
Average
Participation
Threshold

 

Unvested as of December 31, 2023

 

 

2,014,042

 

 

$

13.11

 

 

 

1,817,295

 

 

$

12.89

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

Vested

 

 

(791,238

)

 

 

12.12

 

 

 

(274,735

)

 

 

12.58

 

Forfeited

 

 

(131,874

)

 

 

19.83

 

 

 

(109,895

)

 

 

14.12

 

Unvested as of March 31, 2024

 

 

1,090,930

 

 

$

13.02

 

 

 

1,432,665

 

 

$

12.42

 

 

As of March 31, 2024, total unrecognized compensation cost related to the Time-Vesting Incentive Units is $1.4 million, which is expected to be recognized over a weighted-average period of 1.0 years. Total unrecognized compensation cost related to the Exit-Vesting Incentive Units is $3.3 million, which is expected to be recognized over a weighted-average period of 1.3 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 Common Stock

 

 

Exit-Vesting
Restricted Shares of Class A Common Stock

 

 

 

Number of
Awards

 

 

Weighted-
Average
Grant-Date
Fair
Value

 

 

Number of
Awards

 

 

Weighted-
Average
Grant-Date
Fair
Value

 

Unvested as of December 31, 2023

 

 

32,255

 

 

$

6.87

 

 

 

28,386

 

 

$

17.13

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

Vested

 

 

(15,599

)

 

 

6.73

 

 

 

(3,810

)

 

 

17.16

 

Forfeited

 

 

(7,952

)

 

 

6.73

 

 

 

(12,002

)

 

 

17.01

 

Unvested as of March 31, 2024

 

 

8,704

 

 

$

7.23

 

 

 

12,574

 

 

$

17.23

 

 

As of March 31, 2024, total unrecognized compensation cost related to the Time-Vesting restricted shares is $11.3 thousand, which is expected to be recognized over a weighted-average period of 0.9 years. Total unrecognized compensation cost related to the Exit-Vesting restricted shares is $51.4 thousand, which is expected to be recognized over a weighted-average period of 1.3 years.

RSUs in Bumble Inc.

The following table summarizes information around RSUs in the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time-Vesting RSUs

 

 

Exit-Vesting RSUs

 

 

 

Number of
Awards

 

 

Weighted-
Average
Grant-Date
Fair
Value

 

 

Number of
Awards

 

 

Weighted-
Average
Grant-Date
Fair
Value

 

Unvested as of December 31, 2023

 

 

6,557,643

 

 

$

25.41

 

 

 

333,296

 

 

$

42.79

 

Granted

 

 

1,580,177

 

 

 

12.93

 

 

 

 

 

 

 

Vested

 

 

(1,159,546

)

 

 

28.35

 

 

 

(50,968

)

 

 

42.79

 

Forfeited

 

 

(1,002,199

)

 

 

25.67

 

 

 

(22,879

)

 

 

42.79

 

Unvested as of March 31, 2024

 

 

5,976,075

 

 

$

21.49

 

 

 

259,449

 

 

$

42.79

 

 

During the three months ended March 31, 2024 and 2023, the total fair value of RSUs as of the respective vesting dates was $15.9 million and $24.6 million, respectively. As of March 31, 2024, total unrecognized compensation cost related to the Time-Vesting RSUs is $61.4 million, which is expected to be recognized over a weighted-average period of 2.8 years. Total unrecognized compensation cost related to the Exit-Vesting RSUs is $2.1 million, which is expected to be recognized over a weighted-average period of 1.3 years.

Options

The following assumptions were utilized to calculate the fair value of Time-Vesting Options granted during the three months ended March 31, 2024:

 

 

 

March 31, 2024

 

Volatility

58%

 

Expected Life

7.0 years

 

Risk-free rate

4.0% - 4.2%

 

Fair value per unit

$6.73 - $8.95

 

Dividend yield

 

 

0.0

%

 

 

The following table summarizes the Company’s option activity as it relates to Time-Vesting stock options:

 

 

 

March 31, 2024

 

 

 

Number of
Options

 

 

Weighted-
Average
Exercise
Price Per
Share

 

 

Weighted-
Average
Grant Date
Fair Value
Per Share

 

Outstanding as of December 31, 2023

 

 

3,528,145

 

 

$

30.87

 

 

$

17.75

 

Granted

 

 

2,127,265

 

 

 

13.13

 

 

 

8.11

 

Exercised

 

 

 

 

 

 

 

 

 

Forfeited and expired

 

 

(685,078

)

 

 

27.35

 

 

 

16.58

 

Outstanding as of March 31, 2024

 

 

4,970,332

 

 

$

23.76

 

 

$

13.79

 

Exercisable as of March 31, 2024

 

 

1,668,920

 

 

$

35.09

 

 

$

19.66

 

 

The following table summarizes the Company’s option activity as it relates to Exit-Vesting stock options:

 

 

 

March 31, 2024

 

 

 

Number of
Options

 

 

Weighted-
Average
Exercise
Price Per
Share

 

 

Weighted-
Average
Grant Date
Fair Value
Per Share

 

Outstanding as of December 31, 2023

 

 

79,908

 

 

$

43.00

 

 

$

22.21

 

Granted

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(10,318

)

 

 

43.00

 

 

 

22.21

 

Outstanding as of March 31, 2024

 

 

69,590

 

 

$

43.00

 

 

$

22.21

 

Exercisable as of March 31, 2024

 

 

43,783

 

 

$

43.00

 

 

$

22.21

 

 

As of March 31, 2024, total unrecognized compensation cost related to the Time-Vesting options is $21.9 million, which is expected to be recognized over a weighted-average period of 3.3 years. Total unrecognized compensation cost related to the Exit-Vesting options is $0.1 million, which is expected to be recognized over a weighted-average period of 1.3 years.