The following discussion and analysis of our financial condition and results of
operations should be read in conjunction with our condensed consolidated
financial statements and the related notes appearing elsewhere in this Quarterly
Report on Form 10-Q and in our Annual Report on Form 10-K. This discussion
contains forward-looking statements that involve risks and uncertainties.
Factors that could cause or contribute to such differences include those
identified below and those discussed in the section titled "Risk Factors" and
other parts of this Quarterly Report on Form 10-Q. Our historical results are
not necessarily indicative of the results that may be expected for any period in
the future.

Overview

Our mission is to grow the mobile app ecosystem by enabling the success of
mobile app developers. Our software solutions provide advanced tools for mobile
app developers to grow their businesses by automating and optimizing the
marketing and monetization of their apps. Our software, coupled with our deep
industry knowledge and expertise, has allowed us to rapidly scale a successful
and diversified portfolio of owned mobile apps. We have also accelerated our
market penetration through an active acquisition and partnership strategy. Our
scaled and integrated business model sits at the nexus of the mobile app
ecosystem, which creates a durable competitive advantage that has fueled our
clients' success and our strong growth.

Since our founding in 2011, we have been focused on building a software-based
platform for mobile app developers to improve the marketing and monetization of
their apps. Our founders, who are mobile app developers themselves, quickly
realized the real impediment to success and growth in the mobile app ecosystem
was a discovery and monetization problem-breaking through the congested app
stores to efficiently find users and successfully grow their business. Their
first-hand experience with these developer challenges led to the development of
our infrastructure and software-AppLovin Core Technologies and AppLovin Software
Platform. We capitalized on our success and understanding of the mobile app
ecosystem by launching AppLovin Apps in 2018. Our Apps now consist of a globally
diversified portfolio of over 350 free-to-play mobile games across five genres,
run by nineteen studios.

For the three months ended June 30, 2022, our revenue grew 16% year-over-year,
from $668.8 million in the three months ended June 30, 2021 to $776.2 million in
the comparative period in 2022. We generated a net loss of $21.8 million for the
three months ended June 30, 2022, and a net income of $14.4 million in the
comparative period in 2021. We generated Adjusted EBITDA of $269.7 million, and
$183.7 million for the three months ended June 30, 2022 and 2021, respectively.
Additionally, our net cash provided by operating activities was $75.1 million
and $152.3 million in the six months ended June 30, 2022 and 2021, respectively.
See the section titled "Non-GAAP Financial Metrics" for a definition of Adjusted
EBITDA and a reconciliation of Adjusted EBITDA to net income (loss), the most
directly comparable financial measure calculated in accordance with GAAP.

Our Business Model



We collect revenue from our Software Platform and our Apps. During the three
months ended June 30, 2022, Software Platform Revenue represented 41% of total
revenue and Apps Revenue represented 59% of total revenue.

In the second quarter of 2022, the Company revised the presentation of segment
information to align with changes to how the Company's chief operating decision
maker ("CODM"), which as of June 30, 2022, was our Chief Executive Officer,
allocates resources and assesses performance. Effective May 2022, we report our
operating results through two reportable segments: Software Platform and Apps.
Previously we had a single operating and reportable segment.

The CODM evaluates performance of each segment based on several factors, of which the financial measures are segment revenue and segment adjusted EBITDA, as defined in Note 4 to our financial statements.

The Software Platform and Apps segments provide a view into the organization of our business and generate revenue as follows.

Software Platform Revenue



We generate Software Platform Revenue from fees paid by mobile app advertisers
who use our Software Platform to grow and monetize their apps. We are able to
grow our Software Platform Revenue by improving our various software
technologies.
                                       26

--------------------------------------------------------------------------------

Table of contents



Software Platform clients include a wide variety of advertisers, from indie
developer studios to some of the largest global internet platforms, such as
Facebook and Google. While we have thousands of clients as of June 30, 2022, the
vast majority of our revenue is derived from our Software Platform Enterprise
Clients. See "Key Metrics" below for additional information on how we calculate
Software Platform Enterprise Clients. We see multiple opportunities to gain new
Software Platform clients, and to increase spend from existing clients, as we
help them grow their businesses and make them more successful.

Our Software Platform includes AppDiscovery, MAX, Adjust, and Wurl. Clients use
AppDiscovery to automate, optimize, and manage their user acquisition
investments. They set marketing and user growth goals, and AppDiscovery
optimizes their ad spend in an effort to achieve their return on advertising
spend targets and other marketing objectives. AppDiscovery comprises the vast
majority of revenue from our Software Platform. Revenue is generated from our
advertisers, typically on a performance-based, cost-per-install basis, and
shared with our advertising publishers, typically on a cost per impression
model. Our Software Platform Enterprise Clients had a Net Dollar-Based Retention
Rate of approximately 204% for the twelve months ended June 30, 2022.1

Software Platform clients use MAX to optimize purchases of app advertising
inventory. The Compass Analytics tool within MAX provides insights to manage
against key performance indicators, understand the long-term value of users, and
help manage profitability. Revenue from MAX is generated based on a percentage
of client spend. As more developers move to in-app bidding monetization, we
expect growth in the adoption of, and revenue from, MAX.

Software Platform clients use Adjust's SaaS mobile marketing platform to better
understand their users' journey while allowing marketers to make smarter
decisions through measurement, attribution and fraud prevention. Revenue from
Adjust is primarily generated from an annual software subscription fee.

Software Platform clients use Wurl's CTV platform to distribute streaming video,
maximize advertising revenue, and acquire and retain viewers or subscribers.
Revenue from Wurl is primarily generated from content companies, typically on a
usage-based model.

Apps Revenue

Apps Revenue is generated when a user of one of our Apps makes
an in-app purchase ("IAP") ("Consumer Revenue") and when clients purchase the
digital advertising inventory of our portfolio of Apps ("Business Revenue"). We
are able to grow our Apps Revenue by adding more apps to our Apps portfolio and
increasing engagement on our existing Apps.

Our Apps are generally free-to-play mobile games and generate Consumer Revenue
through IAPs. IAPs consist of virtual goods used to enhance gameplay, accelerate
access to certain features or levels, and augment other mobile game progression
opportunities for the user. IAPs drive more engagement and better economics from
our Apps. The vast majority of our IAP revenue flows through two app stores,
Apple App Store and Google Play, which charge us a standard commission on IAPs.
Consumer Revenue represented 66% of total Apps Revenue in the three months ended
June 30, 2022.

During the three months ended June 30, 2022, we had an average of 2.3 million
Monthly Active Payers ("MAPs") across our portfolio of Apps. Over that period,
we had an Average Revenue Per Monthly Active Payer ("ARPMAP") of $43. Leveraging
the benefit of our integrated Software Platform and Apps, we see opportunities
to grow our App-related revenue streams by increasing MAPs and expanding ARPMAP
within existing games and through new game development, acquisitions and
partnerships. See "Key Metrics" below for additional information on how we
calculate MAPs and ARPMAP.

Business clients that purchase advertising inventory from our Apps are able to
target highly relevant users from our diverse and global portfolio of over 350
mobile games. Our clients leverage a broad set of high-performing mobile ad
formats, including playable and rewarded video, and are able to match these ads
with relevant users resulting in a better return on their advertising spend. By
increasing the number of users and their engagement, as well as better matching
ads with the appropriate target audience, we are able to increase our revenue
from business clients that purchase advertising inventory from our Apps. Revenue
from business clients related to our Apps is generated from ads purchased by
advertisers, as well as from revenue-sharing agreements between some of our
studios and a selection of third-party studios for which they publish and
monetize games. Business Revenue represented 34% of total Apps Revenue in the
three months ended June 30, 2022.
__________________
1 We measure Net Dollar-Based Retention Rate for the twelve months ended June
30, 2022 for our Software Platform Enterprise Clients as current period revenue
divided by prior period revenue. Prior period revenue is measured as revenue for
the twelve months ended June 30, 2021 from our Software Platform Enterprise
Clients as of June 30, 2021. Current period revenue is revenue for the twelve
months ended June 30, 2022 from Software Platform Enterprise Clients as of June
30, 2021. See the section titled "Key Metrics" below.
                                       27

--------------------------------------------------------------------------------

Table of contents

Key Metrics

We review the following key metrics on a regular basis in order to evaluate the health of our business, identify trends affecting our performance, prepare financial projections, and make strategic decisions.



Software Platform Enterprise Clients ("SPECs"). We focus on the number of
Software Platform Enterprise Clients, which are third-party clients from whom we
have collected greater than $125,000 of Software Platform Revenue in the
trailing twelve months to a given date. Software Platform Enterprise Clients
generate the vast majority of our Software Platform Revenue and Software
Platform Revenue growth. Beginning with the three months ended June 30, 2022, we
updated how we calculate SPECs. Prior to this quarter, SPECs were third-party
clients who had more than $31,250 in Software Platform Revenue for the prior
three months.

Revenue Per Software Platform Enterprise Client ("Revenue per SPEC"). We define
Revenue per SPEC as (i) the total revenue derived from our Software Platform
Enterprise Clients in the trailing twelve months to a given period, divided by
(ii) Software Platform Enterprise Clients as of the end of that same period.
Revenue per SPEC shows how efficiently we are monetizing each SPEC. We expect to
increase Revenue per SPEC over time as we enhance our Software Platform and
Apps. Consistent with our changes to how we calculate SPECs, beginning with the
three months ended June 30, 2022, our calculation of Revenue per SPEC evaluates
total revenue derived from SPECs in the trailing twelve months rather than the
prior three months.

The following table shows our SPEC and Revenue per SPEC as of June 30, 2022 and 2021 under the updated calculations.


                                                                     Twelve Months Ended June 30,
                                                                       2022                  2021
SPEC (trailing 12 months)                                                   503                208
Revenue per SPEC (trailing 12 months) (in thousands)             $        

1,823 $ 1,581




Total Software Transaction Value ("TSTV"). Software Platform Revenue is from
third-party clients using our Software Platform to find new customers. We do not
recognize revenue from our own spend on our Software Platform. Therefore, we use
TSTV to measure the scale and growth rates of our Software Platform, as it
reflects the total value on our Software Platform including our first-party
studios as though they were stand-alone businesses.

The following table shows our Total Software Transaction Value for the three months ended June 30, 2022 and 2021.



                                          Three Months Ended June 30,
                                              2022                  2021
Total Software Transaction Value    $      363,282               $ 219,078


Monthly Active Payers ("MAPs"). We define a MAP as a unique mobile device active
on one of our Apps in a month that completed at least one IAP during that time
period. A consumer who makes IAPs within two separate Apps on the same mobile
device in a monthly period will be counted as two MAPs. MAPs for a particular
time period longer than one month are the average MAPs for each month during
that period. We estimate the number of MAPs by aggregating certain data from
third-party attribution partners. Some of our Apps do not utilize such
third-party attribution partners, and therefore our MAPs figure for any period
does not capture every user that completed an IAP on our Apps. We estimate that
our counted MAPs generated approximately 99% of our Consumer Revenue during the
three months ended June 30, 2022, and as such, management believes that MAPs are
still a useful metric to measure the engagement and monetization potential of
our games.

Average Revenue Per Monthly Active Payer ("ARPMAP"). We define ARPMAP as (i) the
total Consumer Revenue derived from our Apps in a monthly period, divided by
(ii) MAPs in that same period. ARPMAP for a particular time period longer than
one month is the average ARPMAP for each month during that period. ARPMAP shows
how efficiently we are monetizing each MAP.
                                       28

--------------------------------------------------------------------------------

Table of contents

The following table shows our Monthly Active Payers and Average Revenue Per Monthly Active Payer for the three months ended June 30, 2022 and 2021.

Three Months Ended June 30,


                                                                         2022                  2021
Monthly Active Payers (millions)                                              2.3                2.7
Average Revenue Per Monthly Active Payer                          $         

43 $ 44




Our key metrics are not based on any standardized industry methodology and are
not necessarily calculated in the same manner or comparable to similarly titled
measures presented by other companies. Similarly, our key metrics may differ
from estimates published by third parties or from similarly titled metrics of
our competitors due to differences in methodology. The numbers that we use to
calculate TSTV, MAP, and ARPMAP are based on internal data. While these numbers
are based on what we believe to be reasonable judgments and estimates for the
applicable period of measurement, there are inherent challenges in measuring
usage and engagement. We regularly review and may adjust our processes for
calculating our internal metrics to improve their accuracy.

Non-GAAP Financial Metrics

Adjusted EBITDA and Adjusted EBITDA Margin



We define Adjusted EBITDA for a particular period as net income (loss) before
interest expense and loss on settlement of debt, other (income) expense, net
(excluding certain recurring items), provision for (benefit from) income taxes,
amortization, depreciation and write-offs and as further adjusted for
stock-based compensation expense, acquisition-related expense and transaction
bonus, publisher bonuses, MoPub acquisition transition services, restructuring
costs, loss (gain) on extinguishments of acquisition related continent
consideration, non-operating foreign exchange (gain) losses, lease modification
and abandonment of leasehold improvements, and change in the fair value of
contingent consideration. We define Adjusted EBITDA margin as Adjusted EBITDA
divided by revenue for the same period.

Adjusted EBITDA and Adjusted EBITDA margin are key measures we use to assess our
financial performance and are also used for internal planning and forecasting
purposes. We believe Adjusted EBITDA and Adjusted EBITDA margin are helpful to
investors, analysts, and other interested parties because they can assist in
providing a more consistent and comparable overview of our operations across our
historical financial periods. In addition, these measures are frequently used by
analysts, investors, and other interested parties to evaluate and assess
performance. We use Adjusted EBITDA and Adjusted EBITDA margin in conjunction
with GAAP measures as part of our overall assessment of our performance,
including the preparation of our annual operating budget and quarterly
forecasts, to evaluate the effectiveness of our business strategies, and to
communicate with our board of directors concerning our financial performance.

Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures and
are presented for supplemental informational purposes only and should not be
considered as alternatives or substitutes to financial information presented in
accordance with GAAP. These measures have certain limitations in that they do
not include the impact of certain expenses that are reflected in our
consolidated statement of operations that are necessary to run our business. Our
definitions may differ from the definitions used by other companies and
therefore comparability may be limited. In addition, other companies may not
publish these or similar metrics. Furthermore, these metrics have certain
limitations in that they do not include the impact of certain expenses that are
reflected in our consolidated statement of operations that are necessary to run
our business. Thus, our Adjusted EBITDA and Adjusted EBITDA margin should be
considered in addition to, not as substitutes for, or in isolation from,
measures prepared in accordance with GAAP.
                                       29

--------------------------------------------------------------------------------

Table of contents



The following table provides our Adjusted EBITDA and Adjusted EBITDA margin for
the three and six months ended June 30, 2022 and 2021, and a reconciliation of
net income (loss) to Adjusted EBITDA:

                                                      Three Months Ended June 30,                      Six Months Ended June 30,
                                                       2022                   2021                     2022                    2021
                                                   (in thousands. except percentages)              (in thousands. except percentages)
Revenue                                         $          776,231       $       668,806       $          1,401,652       $     1,272,683
Net income (loss)                               $         (21,799)       $        14,364       $          (137,097)       $         3,789
Net Margin                                                  (2.8)%                  2.1%                     (9.8)%                  0.3%
Adjusted as follows:
Interest expense and loss on settlement of
debt, net                                                   36,505                19,030                     68,514                54,040
Other (income) expense, net1                               (2,452)                 1,671                    (4,869)               (6,955)
Provision for (benefit from) income taxes                   39,167                    14                    (3,517)               (3,166)
Amortization, depreciation and write-offs                  152,688               107,156                    281,677               195,973
Non-operating foreign exchange loss (gain)                   (819)                     6                    (1,277)               (1,275)
Stock-based compensation2                                   57,156                29,435                    101,796                59,394
Acquisition-related expense and transaction
bonus                                                        1,921                12,056                     16,735                12,994
Publisher bonuses3                                               -                     -                    209,635                     -
MoPub acquisition transition services4                           -                     -                      6,999                     -
Restructuring costs                                          7,377                     -                      7,377                     -
Adjusted EBITDA                                 $          269,744       $       183,732       $            545,973       $       314,794
Adjusted EBITDA Margin                                     34.8  %             27.5    %                  39.0    %             24.7    %

Factors Affecting Our Performance



We believe that the future success of our business depends on many factors,
including the factors described below. While each of these factors presents
significant opportunities for our business, they also pose important challenges
that we must successfully address in order to continue to grow profitably while
maintaining strong cash flow.

Continue to invest in innovation



We have made, and intend to continue to make, significant investments in our
Core Technologies and Software Platform to enhance their effectiveness and value
proposition for our clients. We expect that these investments will require
spending on research and development, and acquisitions and partnerships related
to technology components and products. We believe investments in our software,
including our machine learning engine AXON, AppDiscovery, Adjust and MAX, will
further improve effectiveness for developers. Our investments will also allow us
to enter new mobile app sectors outside of gaming. While our investments in
research and development and acquisitions and partnerships may not result in
revenue in the near term, we believe these investments position us to increase
our revenue over time.

Retain and grow existing clients



We rely on existing clients for a significant portion of our revenue. As we
improve our Software Platform and Apps, we can attract additional spend from
these clients. Our clients include indie studio developers and some of the
largest mobile advertising platforms in the world. We believe there is
significant room for us to further expand our relationships with these clients
and increase their usage of our Software Platform. We have invested in targeted
sales and account-based marketing efforts, including through Adjust's sales and
marketing teams, to identify and showcase opportunities to clients and plan to
continue to do so in the future.


1 Excludes recurring operational foreign exchange gains and losses.
2 The three and six months ended June 30, 2021 includes $2.3 million of bonus
compensation settled in stock outside of the scope of ASC 718.
3 In association with the MoPub acquisition, we incurred certain costs to
incentivize publishers to migrate to our MAX mediation solution including
existing publishers of MoPub as well as publishers on other competitor
offerings, and to retain certain existing MAX publishers. These costs were
reflected as a reduction to revenue in the period. We have not historically
incurred significant publisher migration costs, nor do we currently intend to
incur significant publisher migration costs in the future. As such, we have
removed the impact of these costs from Adjusted EBITDA.
4 Reflects one-time transition services provided by Twitter to AppLovin.
                                       30

--------------------------------------------------------------------------------

Table of contents



In the past, our clients have generally increased their usage of our Software
Platform and Apps, and as a result, growth from existing clients has been a
primary driver of our revenue growth. We must continue to retain our existing
clients and expand their spend with us over time to continue to grow our
revenue, increase profitability and drive greater cash flow.

Add new clients globally



Our future success depends in part on our ability to acquire new clients. We
recently increased our focus on markets outside the United States to serve the
needs of clients globally. During the three months ended June 30, 2022, only 40%
of our revenue from Software Platform and Apps Business Revenue clients was
generated from outside of the United States. We believe that the global
opportunity is significant and will continue to expand as developers and
advertisers outside the United States adopt our Software Platform and advertise
on our Apps. We also see opportunities to acquire new clients outside of mobile
gaming, as the capabilities of our Core Technologies and Software Platform are
relevant to the broader mobile app ecosystem. We are investing in direct sales,
product development, education, and other capabilities to drive increased
awareness and adoption of our Software Platform and Apps, which investments may
impact our profitability in the near term as we seek further scale. We must
continue to acquire new clients to grow our revenue, increase profitability, and
drive greater cash flow.

Review of our AppLovin Apps portfolio



Over the past several years, our Apps have been critical in providing
first-party data and audiences for our Software Platform to enable us to test,
design, and scale our technologies. Given the recent development of our
technology, the current scale of our Software Platform, and the reach of our MAX
solution, we believe we can reduce our reliance on the data from our Apps.
Therefore, we are reviewing our Apps portfolio and its cost structure, focusing
on how best to optimize each asset's contribution to our overall financial
performance. This review is ongoing and may result in the retention,
restructure, or sale of certain assets, or no change to our Apps portfolio. We
may also choose to make certain changes to optimize the cost structure of
certain Apps rather than continuing to invest in revenue growth. We believe that
our execution of this review, and our ability to optimize the contribution of
our Apps portfolio, will affect our revenue growth, profitability, and cash
flow.

Continued execution of strategic acquisitions and partnerships



We intend to continue to make strategic acquisitions and enter into strategic
partnerships to grow our business. From the beginning of 2018 through June 30,
2022, we have invested nearly $4.0 billion in 29 strategic acquisitions and
partnerships with mobile app developers and for technologies to enhance our
Software Platform including the acquisition of MAX in 2018, Adjust in April
2021, MoPub in January 2022, and Wurl in April 2022.

While we have a strong pipeline of strategic acquisition and partnership opportunities, we believe our future results of operations will be affected by our ability to continue to identify and execute such transactions that are accretive to our growth and profitability.

Growth and structure of the mobile app ecosystem



Our business and results of operations will be impacted by industry factors that
drive overall performance of the mobile app ecosystem. The mobile app ecosystem
has grown rapidly in recent years. We expect that any acceleration, or slowing,
of this growth would affect our business and results of operations. In addition,
even if the mobile app ecosystem continues to grow at its current rate, our
ability to position ourselves within the market will impact our business and
results of operations.
                                       31

--------------------------------------------------------------------------------

Table of contents



Mobile app developers, including AppLovin, rely on third-party platforms, such
as the Apple App Store and Google Play Store, among others, to distribute games,
collect payments made for IAPs, and target users with relevant advertising. We
expect this to continue for the foreseeable future. These third-party platforms
have significant market power and discretion to set platform fees, select which
apps to promote, and decide how much consumer information to provide to
advertising networks that enable our Core Technologies and Software Platform to
target users with personalized and relevant advertising and allocate marketing
campaigns in an efficient and cost-effective manner. Any changes made in the
policies of third-party platforms could drive rapid change across the mobile app
ecosystem. For example, in April 2021, Apple started implementing its
application tracking transparency framework that, among other things, requires
users' opt-in consent for certain types of tracking. While this transparency
framework has not had a significant impact on our overall business, it may in
the future, including with respect to the effectiveness of our advertising
practices and/or our ability to efficiently generate revenue for our Apps. We
rely in part on Identifier for Advertisers ("IDFA") to provide us with data that
helps our Software Platform better market and monetize Apps. The IDFA and
transparency changes may require us to engage in significant changes to our data
collection practices, which may require our expenditure of substantial costs and
resources, and to the extent we are unable to utilize IDFA or a similar
offering, or if the transparency changes and any related opt-in or other
requirements result in decreases in the availability or utility of data relating
to Apps, our Software Platform may not be as effective, we may not be able to
continue to efficiently generate revenue for our Apps, and our revenue and
results of operations may be harmed. Additionally, Apple implemented new
requirements for consumer disclosures regarding privacy and data processing
practices in December 2020, which has resulted in increased compliance
requirements and could result in decreased usage of our Apps. In February 2022,
Google announced it planned to adopt restrictions to restrict tracking activity
across Android devices. These or any similar changes to the policies of Apple or
Google may materially and adversely affect our business, financial condition,
and results of operations. To date, these data privacy changes have had a
relatively muted aggregate impact on our overall results of operations.

New tools for developers, industry standards, and platforms may emerge in the
future. We believe our focus on the mobile app ecosystem has allowed us to
understand the needs of our clients and our relentless innovation has enabled us
to quickly adapt to changes in the industry and pioneer new solutions. We must
continue to innovate and stay ahead of developments in the mobile app ecosystem
in order for our business to succeed and our results of operations to continue
to improve.

Current Economic Conditions and COVID-19



We are subject to risks and uncertainties caused by events with significant
macroeconomic impacts, including but not limited to, the COVID-19 pandemic, the
Russian invasion of Ukraine, and actions taken to counter inflation. Inflation,
rising interest rates and reduced consumer confidence may cause our clients to
be cautious in their spending. The full impact of these macroeconomic events
and the extent to which these macro factors may impact our business, financial
condition, and results of operations in the future remains uncertain. The risks
related to our business are further described in the section titled "Risk
Factors" in Part II, Item 1A of this Quarterly Report on Form 10-Q.

Ukraine/Russia Conflict



As the Russian invasion of Ukraine continues to evolve, we are closely
monitoring the current and potential impact on our business, our people, and our
clients. We have taken the necessary steps to ensure compliance with applicable
domestic and international regulatory restrictions on international trade and
financial transactions. We have discontinued commercial operations and delivery
of products and services to clients inside Russia and Belarus and have
identified all active vendors and have terminated or suspended our contracts
with them. We have suspended all new business and prospecting activities in
Russia. Revenues associated with clients and vendors in Russia and Belarus are
not material to our consolidated financial results, and we anticipate that the
termination of Russian and Belarus vendors will not have a material impact on
our business or client relationships. Management and the Board of Directors are
monitoring the regional and global ramifications of the continuing events. Our
cybersecurity teams are continually monitoring for any attacks that could cause
disruption to our platform, systems, and networks, which could result in
security breaches or data loss, damage to our brand, or reduce demand for our
products and services.


                                       32

--------------------------------------------------------------------------------

Table of contents

Components of Results of Operations

Revenue



We collect Software Platform Revenue from advertisers spending on our Software
Platform. Software Platform Revenue is generated from our advertisers, typically
on a performance-based, cost-per-install basis, then shared with our advertising
publishers, typically on a cost per impression model.

We generate Apps Revenue from both consumers and business clients. Consumer
Revenue is from consumer IAPs made by users within our Apps. Business Revenue is
generated from advertisers that purchase advertising inventory from our diverse
portfolio of Apps. Business Revenue from our Apps was 34% of total Apps Revenue
for the three months ended June 30, 2022.

Cost of Revenue and Operating Expenses



Cost of revenue. Cost of revenue consists primarily of third-party payment
processing fees for distribution partners, amortization of acquired
technology-related intangible assets, and expenses associated with operating our
network infrastructure. Third-party payment processing fees relate to Consumer
Revenue. The fees for IAPs are processed and collected by third-party
distribution partners. Network operating costs include bandwidth, energy, other
equipment costs related to our co-located data centers and costs for third-party
cloud service providers. We expect our cost of revenue to increase in absolute
dollars over the long term as our business and revenue continue to grow. We also
expect our cost of revenue as a percentage of revenue to fluctuate
period-over-period.

Sales and marketing. Sales and marketing expenses consist primarily of user
acquisition costs, other advertising expenses, personnel-related expenses for
salaries, employee benefits, and stock-based compensation for employees engaged
in sales and marketing, and amortization of acquired user-related intangible
assets, marketing programs, travel, customer service costs, and allocated
facilities and information technology costs.

We plan to continue to invest in sales and marketing to grow our customer base
and increase brand awareness. As a result, we expect sales and marketing
expenses to increase in absolute dollars. We also expect our sales and marketing
expenses as a percentage of revenue to fluctuate period-over-period in the near
term as we invest to grow our customer base and increase brand awareness, and to
decrease over the long term as we benefit from greater scale.

Research and development. Research and development expenses consist primarily of
product development costs, including personnel-related expenses for salaries,
employee benefits, and stock-based compensation for employees engaged in
research and development, professional services costs related to development of
new apps by third parties, consulting costs, regulatory compliance costs, and
allocated facilities and information technology costs.

We plan to continue to invest in research and development to continue to enhance
our Core Technologies and Software Platform, and to improve existing games and
develop new games. As a result, we expect research and development expenses to
increase in absolute dollars. We also expect our research and development
expenses as a percentage of revenue to fluctuate period-over-period in the near
term as we invest to enhance our Core Technologies and Software Platform and
improve our existing Apps and develop new Apps, and to decrease over the long
term as we benefit from greater scale.

General and administrative. General and administrative expenses consist
primarily of costs incurred to support our business, including personnel-related
expenses for salaries, employee benefits, and stock-based compensation for
employees engaged in finance, accounting, legal, human resources and
administration, professional services fees for legal, accounting, recruiting,
and administrative services (including acquisition-related expenses), insurance,
travel, and allocated facilities and information technology costs.

We plan to continue to invest in our general and administrative function to
support the growth of our business. In addition, we expect to incur additional
general and administrative expenses as a result of operating as a public
company, including expenses related to compliance and reporting obligations of a
public company, increased insurance and investor relations expenses, and
increased professional services fees (including acquisition-related expenses).
As a result, we expect general and administrative expenses to increase in
absolute dollars. We also expect our general and administrative expenses as a
percentage of revenue to fluctuate period-over-period in the near term as we
invest to support the growth of our business, and to decrease over the long term
as we benefit from greater scale.
                                       33

--------------------------------------------------------------------------------

Table of contents

Other Income and Expenses



Interest expense and loss on settlement of debt. Interest expense and loss on
settlement of debt consists primarily of loss related to debt extinguishment,
interest expense associated with our outstanding debt, including accretion of
debt discount, and changes in fair value of interest rate swap accounted for as
a cash flow hedge related to the stream of variable interest payments associated
with a portion of our outstanding debt.

Other income (expense), net. Other income, net, includes interest earned on our
cash and cash equivalents, gains and losses related to embedded derivatives and
other financial instruments accounted for at fair value, and foreign currency
exchange gains (losses), which consist primarily of remeasurement of
transactions and monetary assets and liabilities denominated in currencies other
than the functional currency at the end of the period.

Provision for (benefit from) income taxes. We are subject to income taxes in the
United States and foreign jurisdictions in which we do business. These foreign
jurisdictions have different statutory tax rates than those in the United
States. Additionally, certain of our foreign earnings may also be taxable in the
United States. Accordingly, our effective tax rate will vary depending on the
relative proportion of foreign to domestic income, impacts from acquisition
restructuring, deduction benefits related to foreign-derived intangible income,
future changes in the valuation of our deferred tax assets and liabilities, and
changes in tax laws. Additionally, our effective tax rate can vary based on the
amount of pre-tax income or loss.

Results of Operations

The following table summarizes our historical condensed consolidated statements of operations data:



                                                 Three Months Ended June 30,                  Six Months Ended June 30,
                                                   2022                  2021                 2022                   2021
                                                        (in thousands)                              (in thousands)
Revenue                                      $      776,231          $

668,806 $ 1,401,652 $ 1,272,683 Costs and expenses: Cost of revenue(1)(2)

                               303,929            245,853                 585,709              468,914
Sales and marketing(1)(2)                           232,096            265,463                 522,229              530,976
Research and development(1)                         141,108             77,462                 267,358              138,338
General and administrative(1)                        45,743             45,050                 100,988               88,012

Total costs and expenses                            722,876            633,828               1,476,284            1,226,240
Income (loss) from operations                        53,355             34,978                 (74,632)              46,443
Other income (expense):
Interest expense and loss on settlement of
debt                                                (36,505)           (19,030)                (68,514)             (54,040)
Other income (expense), net                             518             (1,570)                  2,532                8,220
Total other expense                                 (35,987)           (20,600)                (65,982)             (45,820)
Income (loss) before income taxes                    17,368             14,378                (140,614)                 623
Provision for (benefit from) income taxes            39,167                 14                  (3,517)              (3,166)
Net income (loss)                            $      (21,799)         $  14,364          $     (137,097)         $     3,789


__________________

(1) Includes stock-based compensation expense as follows:



                                                    Three Months Ended June 30,                 Six Months Ended June 30,
                                                      2022                  2021                 2022                  2021
                                                           (in thousands)                             (in thousands)
Cost of revenue                                 $        2,706          $     473          $        3,758          $     582
Sales and marketing                                     13,432              2,221                  20,351              4,040
Research and development                                25,890             13,573                  46,519             20,038
General and administrative                              15,128             10,877                  31,168             32,443
Total stock-based compensation                  $       57,156          $  

27,144 $ 101,796 $ 57,103


                                       34

--------------------------------------------------------------------------------

Table of contents



(2)  Includes amortization expense related to acquired intangibles as follows:

                                               Three Months Ended June 30,                 Six Months Ended June 30,
                                                 2022                  2021                 2022                  2021
                                                      (in thousands)                             (in thousands)
Cost of revenue                            $      126,237          $  95,200          $      230,856          $ 177,385
Sales and marketing                                16,532              6,034                  32,924              9,243

Total amortization expense related to


           acquired intangibles            $      142,769          $

101,234 $ 263,780 $ 186,628




The following table sets forth the components of our condensed consolidated
statements of operations for each of the periods presented as a percentage of
revenue(1):

                                                 Three Months Ended June 30,                  Six Months Ended June 30,
                                                 2022                  2021                  2022                  2021
Revenue                                              100  %                100  %                100  %                100  %
Costs and expenses:
Cost of revenue                                       39  %                 37  %                 42  %                 37  %
Sales and marketing                                   30  %                 40  %                 37  %                 42  %
Research and development                              18  %                 12  %                 19  %                 11  %
General and administrative                             6  %                  7  %                  7  %                  7  %

Total costs and expenses                              93  %                 95  %                105  %                 96  %
Income (loss) from operations                          7  %                  5  %                 (5) %                  4  %
Other income (expense):
Interest expense and loss on settlement of
debt                                                  (5) %                 (3) %                 (5) %                 (4) %
Other income (expense), net                            0  %                  0  %                  0  %                  1  %
Total other expense                                   (5) %                 (3) %                 (5) %                 (4) %
Income (loss) before income taxes                      2  %                  2  %                (10) %                  -  %
Provision for (benefit from) income taxes              5  %                  0  %                  0  %                  0  %
Net income (loss)                                     (3) %                  2  %                (10) %                  -  %


_________________

(1) Totals of percentages of revenue may not foot due to rounding.


                                       35

--------------------------------------------------------------------------------

Table of contents



Comparison of Our Results of Operations for the Three and Six Months Ended
June 30, 2022 and 2021

Revenue


                                    Three Months Ended June 30,              2021 to               Six Months Ended June 30,                2021 to
                                                                              2022                                                           2022
                                      2022                  2021            % change               2022                   2021             % change
                                          (in thousands, except percentages)                            (in thousands, except percentages)

Software Platform Revenue $ 317,540 $ 145,664

    118  %       $      436,380          $   234,083                86  %
Consumer Revenue                       303,268            360,919               (16) %              642,740              719,414               (11) %
Business Revenue                       155,423            162,223                (4) %              322,532              319,186                 1  %
Apps Revenue                           458,691            523,142               (12) %              965,272            1,038,600                (7) %
Total Revenue                   $      776,231          $ 668,806                16  %       $    1,401,652          $ 1,272,683                10  %

Three Months Ended June 30, 2022 Compared to Three Months Ended June 30, 2021



For the three months ended June 30, 2022, our Software Platform Revenue
increased by $171.9 million, or 118%, from the prior year period primarily due
to AppDiscovery where installations increased 47% and price per installation
increased 58% compared to the prior year period, as well as the contribution
from Adjust and Wurl. Usage of advertising inventory by our studios that we own
("Owned Studios") and Partner Studios represented 14% of installations during
the three months ended June 30, 2022. We do not recognize Software Platform
Revenue from transactions with our Owned Studios and Partner Studios.

For the three months ended June 30, 2022, our Apps Revenue decreased by $64.5
million, or 12%, from the prior year period. For the three months ended June 30,
2022, our Consumer Revenue from Apps decreased by $57.7 million from the prior
year period, primarily due to a 19% decrease in the volume of in-app purchases,
partially offset by a 4% increase in price per in-app purchase. Consumer Revenue
from existing and newly developed Apps by our Owned Studios and Partner Studios
decreased $75.2 million, while Apps acquired since June 30, 2021 generated a
partially offsetting Consumer Revenue increase of $17.6 million. The decrease in
our Business Revenue from Apps of $6.8 million was primarily a result of a net
Business Revenue decrease of $26.7 million from existing and newly developed
Apps by our Owned Studios and Partner Studios, partially offset by a $19.9
million increase in advertising revenue. Our Business Revenue from Apps declined
due to a 46% decrease in the volume of advertising impressions partially offset
by a 78% increase in price per advertising impression compared to the prior year
period. We do not recognize Business Revenue from transactions with our Owned
Studios and Partner Studios.

Six Months Ended June 30, 2022 Compared to Six Months Ended June 30, 2021



For the six months ended June 30, 2022, our Software Platform Revenue increased
by $202.3 million, or 86%, from the prior year period primarily due to
AppDiscovery where installations increased 46% and price per installation
increased 81% compared to the prior year period, as well as the contribution
from MoPub and Adjust, partially offset by one-time publisher bonuses of $209.6
million, which are accounted for as a reduction to revenue since the publishers
receiving such bonuses are also our customers. Usage of advertising inventory by
our Owned Studios and Partner Studios represented 14% of installations during
the six months ended June 30, 2022. We do not recognize Software Platform
Revenue from transactions with our Owned Studios and Partner Studios.

For the six months ended June 30, 2022, our Apps Revenue decreased by $73.3
million, or 7%, from the prior year period. For the six months ended June 30,
2022, our Consumer Revenue from Apps decreased by $76.7 million, or 11%, from
the prior year period, primarily due to a 15% decrease in the volume
of in-app purchases, partially offset by a 6% increase in price
per in-app purchase. Our Business Revenue from Apps declined $3.3 million, or
1%, due to a 28% decrease in the volume of advertising impressions partially
offset by a 40% increase in price per advertising impression compared to the
prior year period. We do not recognize Business Revenue from transactions with
our Owned Studios and Partner Studios.


                                       36

--------------------------------------------------------------------------------


  Table of contents

Cost of revenue


                                             Three Months Ended June 30,              2021 to                Six Months Ended June 30,                2021 to
                                                                                       2022                                                            2022
                                               2022                  2021            % Change               2022                     2021            % Change
                                                   (in thousands, except percentages)                            (in thousands, except percentages)
Cost of revenue                          $     303,929           $ 245,853                24  %       $    585,709               $ 468,914                25  %
Percentage of revenue                               39   %              37  %                                   42   %                  37  %


Cost of revenue in the three months ended June 30, 2022 increased by $58.1
million, or 24%, compared to the same period in the prior year. The increase in
the three months ended June 30, 2022 was primarily due to an increase of
$36.8 million in expenses associated with operating our network infrastructure
driven by the growth in our operations and an increase of $33.0 million in
depreciation and amortization of acquired-technology driven by an increase in
acquisition activity subsequent to the prior year period, partially offset by a
decrease of $19.0 million in third-party payment processing fees paid associated
with in-app purchases.

Cost of revenue in the six months ended June 30, 2022 increased by $116.8
million, or 25%, compared to the same period in the prior year. The increase in
the six months ended June 30, 2022 was primarily due to an increase of $63.8
million in expenses associated with operating our network infrastructure driven
by the growth in our operations, an increase of $60.3 million in depreciation
and amortization of acquired-technology driven by an increase in acquisition
activity subsequent to the prior year period, and an increase of $5.6 million in
professional services to support our network infrastructure, partially offset by
a decrease of $28.1 million in third-party payment processing fees paid
associated with in-app purchases.

Sales and marketing


                                             Three Months Ended June 30,              2021 to                Six Months Ended June 30,                2021 to
                                                                                       2022                                                            2022
                                               2022                  2021            % Change               2022                     2021            % Change
                                                   (in thousands, except percentages)                            (in thousands, except percentages)
Sales and marketing                      $     232,096           $ 265,463               (13) %       $    522,229               $ 530,976                (2) %
Percentage of revenue                               30   %              40  %                                   37   %                  42  %


Sales and marketing expenses in the three months ended June 30, 2022 decreased
by $33.4 million, or 13%, compared to the same period in the prior year
primarily due to a $67.7 million decrease in user acquisition costs, offset by
an increase of $19.2 million in personnel-related expenses related to an
increase in stock-based compensation as a result of higher grant date fair value
of our common stock and an increase in headcount, an increase of $10.4
million in depreciation and amortization of intangible assets driven by an
increase in acquisition activity, and an increase of $3.1 million in
professional services costs.

Sales and marketing expenses in the six months ended June 30, 2022 decreased by
$8.7 million, or 2%, compared to the same period in the prior year primarily due
to a $83.5 million decrease in user acquisition costs, offset by an increase of
$34.4 million in personnel-related expenses related to an increase in
stock-based compensation as a result of an increase in headcount, an increase of
$23.6 million in depreciation and amortization of intangible assets driven by an
increase in acquisition activity, and an increase of $12.4 million in
professional services costs.

Research and development


                                               Three Months Ended June 30,              2021 to                Six Months Ended June 30,                2021 to
                                                                                         2022                                                            2022
                                                  2022                 2021            % Change               2022                     2021            % Change
                                                     (in thousands, except percentages)                            (in thousands, except percentages)
Research and development                   $      141,108           $ 77,462                82  %       $    267,358               $ 138,338                93  %
Percentage of revenue                                  18   %             12  %                                   19   %                  11  %


Research and development expenses in the three months ended June 30, 2022
increased by $63.6 million, or 82%, compared to the same period in the prior
year. This increase was primarily due to an increase of $33.5 million in
professional services costs related to development of new apps by third parties
and an increase of $28.1 million in personnel-related expenses primarily related
to an increase in stock-based compensation as a result of an increase in
headcount.
                                       37

--------------------------------------------------------------------------------

Table of contents



Research and development expenses in the six months ended June 30, 2022
increased by $129.0 million, or 93%, compared to the same period in the prior
year. This increase was primarily due to an increase of $72.5 million in
professional services costs related to development of new apps by third parties
and an increase of $52.7 million in personnel-related expenses primarily related
to an increase in stock-based compensation as a result of higher grant date fair
value of our common stock and an increase in headcount.

General and administrative


                                                 Three Months Ended June 30,             2021 to                Six Months Ended June 30,                 2021 to
                                                                                          2022                                                             2022
                                                   2022                 2021            % Change               2022                      2021            % Change
                                                      (in thousands, except percentages)                             (in thousands, except percentages)
General and administrative                   $      45,743           $ 45,050                 2  %       $     100,988                $ 88,012                15  %
Percentage of revenue                                    6   %              7  %                                     7   %                   7  %


General and administrative expenses in the three months ended June 30, 2022
increased by $0.7 million, or 2%, compared to the same period in the prior year.
This increase was primarily due to an increase in equipment and software
expenses of $0.8 million to support growth, offset by a decrease of $1.5 million
in payroll and related costs associated with bonuses in the prior year, and $1.1
million in professional services costs primarily associated with audit, tax and
legal support.

General and administrative expenses in the six months ended June 30, 2022 increased by $13.0 million, or 15%, compared to the same period in the prior year. This increase was primarily due to an increase of $12.7 million in acquisition-related stamp duty taxes.

Interest expense and loss on settlement of debt




                                       Three Months Ended June 30,              2021 to                Six Months Ended June 30,                2021 to
                                                                                 2022                                                            2022
                                         2022                  2021            % Change               2022                     2021            % Change
                                             (in thousands, except percentages)                            (in thousands, except percentages)
Interest expense and loss on
settlement of debt                 $     (36,505)          $ (19,030)               92  %       $    (68,514)              $ (54,040)               27  %
Percentage of revenue                         (5)  %              (3) %                                   (5)  %                  (4) %


In the three months ended June 30, 2022, interest expense and loss on settlement
of debt increased by $17.5 million, or 92%, compared to the same period in the
prior year. This increase was primarily due to an increase of $16.5 million in
interest expense related to an increase in LIBOR during the period.

In the six months ended June 30, 2022, interest expense and loss on settlement
of debt increased by $14.5 million, or 27%, compared to the same period in the
prior year. This increase was primary due to an increase of $28.8 million in
interest expense related to an increase in the term loans balance, partially
offset by a loss on the settlement of term loans of $16.9 million during the
prior year period.

Other income (expense), net


                                               Three Months Ended June 30,            2021 to             Six Months Ended June 30,              2021 to
                                                                                       2022                                                       2022
                                                  2022               2021            % Change               2022                2021            % Change
                                                     (in thousands, except percentages)                        (in thousands, except percentages)
Other income (expense), net                  $      518           $ (1,570)             (133) %       $      2,532           $  8,220               (69) %
Percentage of revenue                                 -   %              -  %                                    -   %              1  %


In the three months ended June 30, 2022, other income (expense), net increased
by $2.1 million, or 133%, compared to the same period in the prior year. The
increase was primarily due to an increase in interest income of $1.8 million, a
fair value remeasurement loss of $1.8 million related to convertible securities
in the prior year period, an unrealized loss of $0.6 million related to
marketable equity securities in the prior year period, partially offset by an
increase in foreign exchange losses of $2.0 million.
                                       38

--------------------------------------------------------------------------------

Table of contents



In the six months ended June 30, 2022, other income (expense), net decreased by
$5.7 million, or 69%, compared to the same period in the prior year. The
decrease was primarily due to a fair value remeasurement gain of $7.6 million
related to term loan embedded derivatives in the prior year period, $3.4 million
in debt issuance costs in the prior year period, a fair value remeasurement loss
of $2.5 million related to convertible securities in the prior year period, and
an increase in foreign exchange losses of $3.6 million.

Provision for (benefit from) Income Taxes



                                   Three Months Ended June 30,                                  Six Months Ended June 30,              2021 to
                                                                        2021 to 2022                                                    2022
                                     2022               2021              % Change                2022                2021            % Change
                                          (in thousands, except percentages)                         (in thousands, except percentages)
Provision for (benefit from)
Income Taxes                     $  39,167           $     14                       *       $     (3,517)          $ (3,166)               11  %
Percentage of revenue                    5   %              -  %                                       -   %              -  %


_________________

*Percentage not meaningful



In the three months ended June 30, 2022, the provision for income taxes
increased to $39.2 million from $0.01 million in the same period in the prior
year. The increase in tax provision was driven by an increase of $69.9 million
due to global intangible low-taxed income, an increase of $68.9 million due to
nondeductible stock-based compensation expense, an increase of $49.3 million due
to valuation allowance, and an increase of $6.0 million due to higher pre-tax
income during the three months ended June 30, 2022, partially offset by an
increase of $128.1 million due to foreign derived intangible income deduction,
an increase of $29.7 million due to research and development credit, and an
increase of $2.3 million due to foreign loss inclusion.

In the six months ended June 30, 2022, benefit from income taxes increased by
$0.4 million, or 11%, compared to the same period in the prior year. The
increase in tax benefit was driven by an increase of $79.2 million due to
foreign derived intangible income deduction, an increase of $29.8 million due to
higher pre-tax loss during the six months ended June 30, 3022, an increase of
$20.6 million due to research and development credit, and an increase of $0.4
million due to foreign loss inclusion, partially offset by an increase of $48.6
million due to global intangible low-taxed income, an increase of $47.3 million
due to nondeductible stock-based compensation expense, an increase of $31.4
million due to valuation allowance, and an increase of $1.6 million due to
nondeductible expenses.
                                       39

--------------------------------------------------------------------------------

Table of contents

Comparison of our Segment Results of Operations

The following table presents the results for our Software Platform and Apps segment adjusted EBITDA for the periods indicated:




                                          Three Months Ended June 30,                   2021 to                    Six Months Ended June 30,                    2021 to
                                                                                         2022                                                                    2022
                                       2022                          2021              % change                2022                          2021              % change
                                               (in thousands, except percentages)                                      (in thousands, except percentages)
Software Platform Adjusted
EBITDA                                196,744                       91,850                 114  %             432,299                      151,240                 186  %
Apps Adjusted EBITDA                   73,000                       91,882                 (21) %             113,674                      163,554                 (30) %

Three Months Ended June 30, 2022 Compared to Three Months Ended June 30, 2021



The $104.9 million or 114% increase in Software Platform Adjusted EBITDA for the
three months ended June 30, 2022 was primarily driven by an increase in Software
Platform revenue of $171.9 million, partially offset by an increase of $36.3
million in expenses associated with operating our network infrastructure and an
increase of $21.6 million in personnel-related expenses related to an increase
in headcount primarily due to the acquisitions of Adjust and Wurl.

The $18.9 million, or 21%, decrease in Apps Adjusted EBITDA for the three months
ended June 30, 2022 was primarily driven by a decrease in Apps Revenue of $64.5
million and a $34.3 million increase in professional services costs related to
development of new apps by third parties, partially offset by a $67.7 million
decrease in user acquisition costs, and a decrease of $19.0 million in
third-party payment processing fees paid associated with in-app purchases.

Six Months Ended June 30, 2022 Compared to Six Months Ended June 30, 2021



The $281.1 million, or 186%, increase in Software Platform Adjusted EBITDA for
the six months ended June 30, 2022 was primarily driven by an increase in
Software Platform revenue of $202.3 million, partially offset by an increase of
$62.9 million in expenses associated with operating our network infrastructure
and an increase of $46.7 million in personnel-related expenses related to an
increase in headcount primarily due to the acquisitions of Adjust and Wurl. In
addition, Software Platform Adjusted EBITDA for the six months ended June 30,
2022 has been adjusted to exclude one-time publisher bonuses of $209.6 million
for the six months ended June 30, 2022.

The $49.9 million, or 30%, decrease in Apps Adjusted EBITDA for the six months
ended June 30, 2022 was primarily driven by a decrease in Apps Revenue of $73.3
million and a $73.3 million increase in professional services costs related to
development of new apps by third parties, partially offset by a $83.5 million
decrease in user acquisition costs, and a $28.1 million decrease in third-party
payment processing fees paid associated with in-app purchases.

Liquidity and Capital Resources



Since inception, we financed our operations primarily through payments received
from clients using our Software Platform and advertising on our Apps, and from
user IAPs from our Apps, and through net proceeds we received from the sales of
our convertible preferred stock and borrowings made under our Credit Agreement,
as defined below. As of June 30, 2022, we had cash and cash equivalents of
$951.6 million.

We believe that our existing cash and cash equivalents would be sufficient to
satisfy our anticipated working capital and capital expenditures needs for at
least the next 12 months. Our future capital requirements, however, will depend
on many factors, including our growth rate; expansion of sales and marketing
activities; timing and extent of spending to support our research and
development efforts; capital expenditures to purchase hardware and software; and
our continued need to invest in our IT infrastructure to support our growth. In
addition, we may enter into additional strategic partnerships as well as
agreements to acquire or invest in teams and technologies, including
intellectual property rights, which could increase our cash requirements. As a
result of these and other factors, we may be required to seek additional equity
or debt financing sooner than we currently anticipate. If additional financing
from outside sources is required, we may not be able to raise it on terms
acceptable to us, or at all. If we are unable to raise additional capital when
required, or if we cannot expand our operations or otherwise capitalize on our
business opportunities because we lack sufficient capital, our business,
financial condition, and results of operations could be adversely affected.
                                       40

--------------------------------------------------------------------------------

Table of contents

The following table summarizes our cash flows for the periods indicated:



                                                              Six Months Ended
                                                                  June 30,
                                                           2022              2021
                                                               (in thousands)
Net cash provided by operating activities             $     75,092      $   

152,276


Net cash used in investing activities                 $ (1,351,744)     $ 

(1,023,182)

Net cash provided by (used in) financing activities $ (335,046) $ 1,737,766




Operating Activities

Net cash provided by operating activities was $75.1 million for the six months
ended June 30, 2022, primarily consisting of $137.1 million of net loss,
adjusted for certain non-cash items, which included $281.7 million of
amortization, depreciation, and write-offs, $101.8 million of stock-based
compensation expense, $10.6 million of change in operating right of use asset,
$6.8 million of amortization of debt issuance costs and discount, and $1.8
million of net unrealized losses on fair value remeasurements, partially offset
by a net increase in operating assets and liabilities of $189.1 million. The net
increase in the operating assets and liabilities was primarily driven by an
increase in accounts receivable, prepaid expenses, and other current assets and
decreases in operating lease liabilities and deferred revenue, partially offset
by higher accounts payable and accrued and other liabilities.

Net cash provided by operating activities was $152.3 million for the six months
ended June 30, 2021, primarily consisting of $3.8 million of net loss, adjusted
for certain non-cash items, which included $196.0 million of amortization,
depreciation, and write-offs, $57.1 million of stock-based compensation expense,
$16.9 million of loss on settlement of debt, $9.9 million of net unrealized
gains on fair value remeasurements, $12.3 million of change in operating right
of use asset, and $6.4 million of amortization of debt issuance costs and
discount, partially offset by a net increase in the operating assets and
liabilities of $131.2 million. The net increase in the operating assets and
liabilities was primarily driven by an increase in accounts receivable, prepaid
expenses and other current assets, and a decrease in operating lease liabilities
partially offset by higher accounts payable.

Investing Activities



Net cash used in investing activities was $1.4 billion for the six months ended
June 30, 2022, primarily consisting of $1.3 billion related to acquisitions and
$56.5 million in purchases of non-marketable investments and other, partially
offset by $2.2 million in proceeds from other investing activity.

Net cash used in investing activities was $1.0 billion for the six months ended
June 30, 2021, primarily consisting of $1.0 billion related to acquisitions and
$14.0 million in purchases of non-marketable investments and other, partially
offset by $10.0 million in proceeds from other investing activity.

Financing Activities



Net cash used in financing activities was $335.0 million for the six months
ended June 30, 2022, primarily consisting of repurchases of stock under the
repurchase program of $244.0 million, payments for license asset obligations of
$17.4 million, payments for deferred acquisition costs of $71.7 million,
payments for finance leases of $12.3 million, and repayments of debt principal
of $9.2 million, partially offset by $15.9 million proceeds from exercise of
stock options.

Net cash provided by financing activities was $1.7 billion for the six months
ended June 30, 2021, primarily consisting of $1.7 billion of proceeds from
issuance of common stock in initial public offering, net of issuance costs as
adjusted for cost reimbursement, $844.7 million of proceeds from debt issuance,
and $17.9 million of proceeds from exercise of stock awards, partially offset by
payments of debt principal of $706.9 million, deferred acquisition costs of
$157.6 million, and finance leases of $4.6 million.

Credit Agreement



We are party to a credit agreement (the "Credit Agreement"), which provides for
senior secured term loans and a revolving credit facility. As of June 30, 2022,
our total outstanding indebtedness under the Credit Agreement was $3.26 billion,
consisting of outstanding term loans.
                                       41

--------------------------------------------------------------------------------

Table of contents

Contractual Obligations



In April 2022, we completed our acquisition of Wurl, Inc. ("Wurl"), a software
platform company in the Connected TV market. A portion of the $378.2 million
total purchase price consisted of a deferred payment of $21.5 million
representing the present value of an indemnity holdback amount of $23.0 million
to be paid in October 2023, 18-months following the closing of the transaction.

In connection with the acquisition of Wurl, we also adopted a multi-year
performance-based incentive plan for certain key employees of Wurl, under which
the key employees may earn up to a total of $600.0 million in additional shares
of our Class A common stock through 2025, contingent upon the achievement of
certain revenue and other performance targets by the acquired business and the
continued employment of such key employees. Such plan became effective at the
closing of the transaction.

In the six months ended June 30, 2022, we invested or committed to invest in
certain private equity funds. As of June 30, 2022 these unfunded commitments
were $38.0 million.

As of June 30, 2022, our non-cancelable minimum purchase commitments primarily
consisted of certain cloud service arrangements. In May 2022, we amended these
agreements to increase the aggregate spend commitment from $300.0 million to
$550.0 million through May 2025. As of June 30, 2022, we have not yet made any
payments towards this commitment.

With the exception of the transactions described above and except for scheduled
payments from the ongoing business, there were no material changes in our
commitments under contractual obligations as of December 31, 2021 as disclosed
in our Annual Report on Form 10-K filed with the SEC.

Critical Accounting Policies and Estimates



Our condensed consolidated financial statements are prepared in accordance with
GAAP. The preparation of our condensed consolidated financial statements
requires us to make estimates and assumptions that affect the reported amounts
of assets and liabilities and the disclosure of contingent assets and
liabilities at the date of the financial statements, as well as the reported
revenue generated and expenses incurred during the reporting periods. Our
estimates are based on our historical experience and on various other factors
that we believe are reasonable under the circumstances, the results of which
form the basis for making judgments about the carrying value of assets and
liabilities and the amount of revenue and expenses that are not readily apparent
from other sources. On an ongoing basis, we evaluate our estimates and
assumptions. Our actual results may differ from these estimates under different
assumptions or conditions.

There have been no material changes to our critical accounting policies and
estimates during the six months ended June 30, 2022, as compared to those
disclosed in our Management's Discussion and Analysis of Financial Condition and
Results of Operations set forth in our Annual Report on Form 10-K filed with the
SEC.

Recent Accounting Pronouncements

See Note 2, "Summary of Significant Accounting Policies" of the Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this Form 10-Q.


                                       42

--------------------------------------------------------------------------------

Table of contents

© Edgar Online, source Glimpses