XML 14 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-in Capital
Treasury Stock
Accumulated Deficit
Accumulated Other Comprehensive Income
Total Bumble Inc. Shareholders' Equity
Noncontrolling Interests
Beginning balance at Dec. 31, 2022 $ 2,453,579 $ 1,298   $ 1,691,911   $ (139,871) $ 74,477 $ 1,627,815 $ 825,764
Beginning balance, shares at Dec. 31, 2022   129,774,299 20            
Net loss 30,144         21,813   21,813 8,331
Stock-based compensation expense 85,925     (5,333)       (5,333) 91,258
Impact of Tax Receivable Agreement due to exchanges of Common Units (31,389)     (31,389)       (31,389)  
Cancellation of restricted shares       (27)       (27) 27
Cancellation of restricted shares, shares   (8,693)              
Restricted stock units issued, net of shares withheld for taxes (14,365) $ 10   (10,118)       (10,108) (4,257)
Restricted stock units issued, net of shares withheld for taxes, Shares   978,485              
Exchange of Common Units for Class A common stock   $ 72   105,189       105,261 (105,261)
Exchange of Common Units for Class A common stock, shares   7,259,496              
Share repurchases, shares         1,320,372        
ShareRepurchaseAmount (20,890)       $ (15,743)     (15,743) (5,147)
Share repurchases (20,890)                
Distribution to noncontrolling interest holders (19,287)               (19,287)
Other comprehensive income loss, net of tax (3,558)           (2,566) (2,566) (992)
Ending balance at Sep. 30, 2023 2,480,159 $ 1,380   1,750,233 $ (15,743) (118,058) 71,911 1,689,723 790,436
Ending balance, shares at Sep. 30, 2023   138,003,587 20   1,320,372        
Beginning balance at Jun. 30, 2023 2,446,332 $ 1,378   1,735,792 $ (15,743) (134,729) 78,606 1,665,304 781,028
Beginning balance, shares at Jun. 30, 2023   137,771,696 20   1,320,372        
Net loss 23,124         16,671   16,671 6,453
Stock-based compensation expense 22,432     16,177       16,177 6,255
Cancellation of restricted shares, shares   (6,864)              
Restricted stock units issued, net of shares withheld for taxes (2,400) $ 2   (1,736)       (1,734) (666)
Restricted stock units issued, net of shares withheld for taxes, Shares   225,029              
Exchange of Common Units for Class A common stock, shares   13,726              
Distribution to noncontrolling interest holders (46)               (46)
Other comprehensive income loss, net of tax (9,283)           (6,695) (6,695) (2,588)
Ending balance at Sep. 30, 2023 2,480,159 $ 1,380   1,750,233 $ (15,743) (118,058) 71,911 1,689,723 790,436
Ending balance, shares at Sep. 30, 2023   138,003,587 20   1,320,372        
Beginning balance at Dec. 31, 2023 2,337,273 $ 1,385   1,772,449 $ (73,764) (144,084) 79,029 1,635,015 702,258
Beginning balance, shares at Dec. 31, 2023   138,520,102 20   7,832,473        
Net loss (777,700)         (561,187)   (561,187) (216,513)
Stock-based compensation expense 12,803     9,136       9,136 3,667
Impact of Tax Receivable Agreement due to exchanges of Common Units (4,915)     (4,915)       (4,915)  
Cancellation of restricted shares       (116)       (116) 116
Cancellation of restricted shares, shares   (24,785)              
Restricted stock units issued, net of shares withheld for taxes (9,141) $ 13   9,089       9,102 (18,243)
Restricted stock units issued, net of shares withheld for taxes, Shares   1,318,227              
Exchange of Common Units for Class A common stock       678       678 (678)
Exchange of Common Units for Class A common stock, shares   38,285              
Purchase of common stock (128,092)     11,662 $ (192,281)     (180,619) 52,527
Purchase of common stock, Shares         19,461,830        
Purchase of Common Units (47,307)     (48,669)       (48,669) 1,362
Share repurchases (151,843)                
Partnership tax distributions (7,877)         0     (7,877)
Other comprehensive income loss, net of tax (8,181)           (5,863) (5,863) (2,318)
Ending balance at Sep. 30, 2024 1,366,863 $ 1,398   1,749,314 $ (266,045) (705,271) 73,166 852,562 514,301
Ending balance, shares at Sep. 30, 2024   139,851,829 20   27,294,303        
Beginning balance at Jun. 30, 2024 2,297,998 $ 1,396   1,771,155 $ (119,364) (77,113) 76,853 1,652,927 645,071
Beginning balance, shares at Jun. 30, 2024   139,592,347 20   13,123,659        
Net loss (849,259)         (613,199)   (613,199) (236,060)
Stock-based compensation expense 10,270     7,281       7,281 2,989
Impact of Tax Receivable Agreement due to exchanges of Common Units 7,086     7,086       7,086  
Cancellation of restricted shares       (1)       (1) 1
Cancellation of restricted shares, shares   (155)              
Restricted stock units issued, net of shares withheld for taxes (1,236) $ 2   234       236 (1,472)
Restricted stock units issued, net of shares withheld for taxes, Shares   227,802              
Exchange of Common Units for Class A common stock       566       566 (566)
Exchange of Common Units for Class A common stock, shares   31,835              
Purchase of common stock (90,536)     11,662 $ (146,681)     (135,019) 44,483
Purchase of common stock, Shares         14,170,644        
Purchase of Common Units       (48,669)       (48,669) (48,669)
Partnership tax distributions (2,259)         (14,959)   (14,959) 12,700
Other comprehensive income loss, net of tax (5,201)           (3,687) (3,687) (1,514)
Ending balance at Sep. 30, 2024 $ 1,366,863 $ 1,398   $ 1,749,314 $ (266,045) $ (705,271) $ 73,166 $ 852,562 $ 514,301
Ending balance, shares at Sep. 30, 2024   139,851,829 20   27,294,303