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. We have also rapidly scaled a
diversified portfolio of owned mobile apps and accelerated our market
penetration through an active acquisition and partnership strategy. Our scaled
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 sixteen studios.

For the three months ended September 30, 2022, our revenue declined 2%
year-over-year, from $727.0 million in the three months ended September 30, 2021
to $713.1 million in the comparative period in 2022. We generated net income of
$23.7 million for the three months ended September 30, 2022, and net income of
$0.1 million in the comparative period in 2021. We generated Adjusted EBITDA of
$257.6 million and $190.7 million for the three months ended September 30, 2022
and 2021, respectively. Additionally, our net cash provided by operating
activities was $249.6 million and $276.8 million in the nine months ended
September 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 September 30, 2022, Software Platform Revenue represented 43% of
total revenue and Apps Revenue represented 57% of total revenue.

In the second quarter of 2022, we revised the presentation of segment
information to align with changes to how our chief operating decision maker
("CODM"), which as of September 30, 2022, was our Chief Executive Officer,
allocates resources and assesses performance. Beginning in the second quarter of
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.
                                       27

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

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 September 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 166% for the twelve months ended September 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 67% of total Apps Revenue in the three months ended
September 30, 2022.

During the three months ended September 30, 2022, we had an average of 2.2
million Monthly Active Payers ("MAPs") across our portfolio of Apps. Over that
period, we had an Average Revenue Per Monthly Active Payer ("ARPMAP") of $41.
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 33% of total Apps Revenue in the
three months ended September 30, 2022.
__________________
1 We measure Net Dollar-Based Retention Rate for the twelve months ended
September 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 September 30, 2021 from our Software
Platform Enterprise Clients as of September 30, 2021. Current period revenue is
revenue for the twelve months ended September 30, 2022 from Software Platform
Enterprise Clients as of September 30, 2021. See the section titled "Key
Metrics" below.
                                       28

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

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.

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.

The following table shows our SPEC and Revenue per SPEC as of September 30, 2022
and 2021.


                                                                 Twelve Months Ended September 30,
                                                                      2022                 2021
SPEC (trailing 12 months)                                                 538                292
Revenue per SPEC (trailing 12 months) (in thousands)             $      

1,903 $ 1,593




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 September 30, 2022 and 2021.



                                            Three Months Ended September 

30,


                                                  2022                      

2021


Total Software Transaction Value    $         341,710                    $ 

275,619




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 98% of our Consumer Revenue during the
three months ended September 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.
                                       29

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

Table of contents



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

                                                                     Three Months Ended September 30,
                                                                         2022                   2021
Monthly Active Payers (millions)                                               2.2                2.9
Average Revenue Per Monthly Active Payer                          $         

41 $ 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.
                                       30

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

Table of contents

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



                                                    Three Months Ended September 30,                 Nine Months Ended September 30,
                                                       2022                    2021                    2022                    2021
                                                   (in thousands. except percentages)              (in thousands. except percentages)
Revenue                                         $           713,099       $       726,951       $         2,114,751       $     1,999,634
Net income (loss)                               $            23,662       $           142       $         (113,435)       $         3,931
Net Margin                                                     3.3%                    -%                    (5.4)%                  0.2%
Adjusted as follows:
Interest expense and loss on settlement of
debt, net                                                    48,627                18,756                   117,141                72,796
Other (income) expense, net1                                (3,604)                   103                   (8,473)               (6,852)
Provision for (benefit from) income taxes                  (22,053)                16,933                  (25,570)                13,767
Amortization, depreciation and write-offs                   163,830               119,436                   445,507               315,409
Non-operating foreign exchange loss (gain)                    (406)                 (235)                   (1,683)               (1,510)
Stock-based compensation2                                    42,147                34,725                   143,943                94,119
Acquisition-related expense and transaction
bonus                                                         4,317                 1,066                    21,052                14,060
Publisher bonuses3                                                -                     -                   209,635                     -
MoPub acquisition transition services4                            -                     -                     6,999                     -
Restructuring costs                                           1,117                     -                     8,494                     -
Change in fair value of contingent
consideration                                                     -                 (230)                         -                 (230)
Adjusted EBITDA                                 $           257,637       $       190,696       $           803,610       $       505,490
Adjusted EBITDA Margin                                      36.1  %             26.2    %                   38.0  %             25.3    %

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 nine months ended September 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.


                                       31

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

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 September 30, 2022,
only 41% 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. For example, we have reduced our user acquisition spend for our
portfolio of Apps as we increased our desired return goals, which has led to
improved App segment Adjusted EBITDA margin, but also contributed to a decline
in MAPs. Our strategic review is ongoing and may result in the retention,
restructure, or sale of certain assets, or no change to certain of our Apps
assets. We may also choose to make further 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
September 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 been affected by the recent economic uncertainty, including by advertisers
more closely managing budgets and reducing overall spend, which has resulted in
slowed growth for our Software Platform in recent quarters. We expect that any
further slowing, or acceleration, of our 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.
                                       32
--------------------------------------------------------------------------------
  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 its Privacy Sandbox initiative for Android, expecting to
restrict tracking activity and limit advertisers' ability to collect app and
user data across Android devices by Q3, 2023. 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 some impact on the discoverability of apps across these
platforms, though they 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 have caused and may
continue to 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 steps to comply with applicable domestic and
international regulatory restrictions on international trade and financial
transactions. In connection with our compliance efforts, we have identified
active clients and vendors inside Russia and Belarus that are subject to
evolving sanctions imposed by the United States and/or the European Union and
have terminated or suspended our contracts with them. 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
clients and vendors that are subject to duly authorized sanctions will not have
a material impact on our business or other client relationships. Management and
our 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.


                                       33

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

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 33% of total Apps Revenue
for the three months ended September 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 Software
Platform customer base and increase brand awareness. We also plan to continue to
invest in new App launches to the extent we see opportunities for cost-effective
growth. As a result, we expect sales and marketing expenses to increase in
absolute dollars over the long-term, though they may fluctuate
period-over-period in the near term as we reduce our user acquisition spend for
our portfolio of Apps. 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 over the long term, though they may fluctuate
period-over-period in the near term as we reassess in which areas to focus our
investment. 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.
                                       34

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

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 September 30,            Nine Months Ended September 30,
                                                 2022                2021                   2022                    2021
                                                      (in thousands)                             (in thousands)
Revenue                                      $  713,099          $ 726,951          $       2,114,751          $ 1,999,634
Costs and expenses:
Cost of revenue(1)(2)                           300,988            254,052                    886,697              722,966
Sales and marketing(1)(2)                       196,785            285,224                    719,014              816,200
Research and development(1)                     122,059            108,523                    389,417              246,861
General and administrative(1)                    44,000             34,104                    144,988              122,116

Total costs and expenses                        663,832            681,903                  2,140,116            1,908,143
Income (loss) from operations                    49,267             45,048                    (25,365)              91,491
Other income (expense):
Interest expense and loss on settlement of
debt                                            (48,627)           (18,756)                  (117,141)             (72,796)
Other income (expense), net                         969             (9,217)                     3,501                 (997)
Total other expense                             (47,658)           (27,973)                  (113,640)             (73,793)
Income (loss) before income taxes                 1,609             17,075                   (139,005)              17,698
Provision for (benefit from) income taxes       (22,053)            16,933                    (25,570)              13,767
Net income (loss)                            $   23,662          $     142          $        (113,435)         $     3,931


__________________

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



                                                Three Months Ended September 30,       Nine Months Ended September 30,
                                                    2022                2021               2022                2021
                                                         (in thousands)                         (in thousands)
Cost of revenue                                 $    1,230          $     922          $    4,988          $   1,504
Sales and marketing                                 10,035              4,774              30,386              8,814
Research and development                            21,569             20,110              68,088             40,148
General and administrative                           9,313              8,919              40,481             41,362
Total stock-based compensation                  $   42,147          $  

34,725 $ 143,943 $ 91,828


                                       35

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

Table of contents

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



                                           Three Months Ended September 30,       Nine Months Ended September 30,
                                               2022                2021               2022                2021
                                                    (in thousands)                         (in thousands)
Cost of revenue                            $  111,259          $  96,059          $  342,115          $ 273,444
Sales and marketing                            16,619              6,765              49,543             16,008
  Total amortization expense related to
           acquired intangibles            $  127,878          $ 102,824          $  391,658          $ 289,452


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 September 30,               Nine Months Ended September 30,
                                                   2022                   2021                    2022                   2021
Revenue                                                 100  %                100  %                   100  %                100  %
Costs and expenses:
Cost of revenue                                          42  %                 35  %                    42  %                 36  %
Sales and marketing                                      28  %                 39  %                    34  %                 41  %
Research and development                                 17  %                 15  %                    18  %                 12  %
General and administrative                                6  %                  5  %                     7  %                  6  %

Total costs and expenses                                 93  %                 94  %                   101  %                 95  %
Income (loss) from operations                             7  %                  6  %                    (1) %                  5  %
Other income (expense):
Interest expense and loss on settlement of
debt                                                     (7) %                 (3) %                    (6) %                 (4) %
Other income (expense), net                               0  %                 (1) %                     0  %                  0  %
Total other expense                                      (7) %                 (4) %                    (5) %                 (4) %
Income (loss) before income taxes                         -  %                  2  %                    (7) %                  1  %
Provision for (benefit from) income taxes                (3) %                  2  %                    (1) %                  1  %
Net income (loss)                                         3  %                  -  %                    (5) %                  -  %


_________________

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


                                       36

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

Table of contents



Comparison of Our Results of Operations for the Three and Nine Months Ended
September 30, 2022 and 2021

Revenue


                                Three Months Ended September 30,         2021 to              Nine Months Ended September 30,              2021 to
                                                                          2022                                                              2022
                                    2022                2021            % change                 2022                    2021             % change
                                        (in thousands, except percentages)                           (in thousands, except percentages)
Software Platform Revenue       $  306,592          $ 193,307                59  %       $         742,972          $   427,390                74  %
Consumer Revenue                   272,437            377,436               (28) %                 915,177            1,096,850               (17) %
Business Revenue                   134,070            156,208               (14) %                 456,602              475,394                (4) %
Apps Revenue                       406,507            533,644               (24) %               1,371,779            1,572,244               (13) %
Total Revenue                   $  713,099          $ 726,951                (2) %       $       2,114,751          $ 1,999,634                 6  %

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



For the three months ended September 30, 2022, our Software Platform Revenue
increased by $113.3 million, or 59%, from the prior year period primarily due to
AppDiscovery where installations increased 19% and price per installation
increased 33% compared to the prior year period, as well as the contribution
from Wurl and continued growth of MAX. We do not recognize Software Platform
Revenue from transactions with our Owned Studios and Partner Studios.

For the three months ended September 30, 2022, our Apps Revenue decreased by
$127.1 million, or 24%, from the prior year period. For the three months ended
September 30, 2022, our Consumer Revenue from Apps decreased by $105.0 million
from the prior year period, primarily due to a 28% decrease in the volume
of in-app purchases, while the price per in-app purchase remained stable.
Consumer Revenue from existing and newly developed Apps by our Owned Studios and
Partner Studios decreased $108.7 million primarily due to decreases in revenue
from our Project Makeover and Matchington Mansion apps, while Apps acquired
since September 30, 2021 generated a partially offsetting Consumer Revenue
increase of $3.7 million. The decrease in our Business Revenue from Apps of
$22.1 million was primarily a result of existing and newly developed Apps by our
Owned Studios and Partner Studios, which decreased $30.3 million, while Apps
acquired since September 30, 2021 generated a partially offsetting increase of
$8.2 million. Our Business Revenue from Apps declined due to a 14% decrease in
price per advertising impression compared to the prior year period, while the
volume of advertising impressions remained flat.

Nine Months Ended September 30, 2022 Compared to Nine Months Ended September 30, 2021



For the nine months ended September 30, 2022, our Software Platform Revenue
increased by $315.6 million, or 74%, from the prior year period primarily due to
AppDiscovery where installations increased 36% and price per installation
increased 59% 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. We do not recognize Software
Platform Revenue from transactions with our Owned Studios and Partner Studios.

For the nine months ended September 30, 2022, our Apps Revenue decreased by
$200.5 million, or 13%, from the prior year period. For the nine months ended
September 30, 2022, our Consumer Revenue from Apps decreased by $181.7 million,
or 17%, from the prior year period, primarily due to a 20% decrease in the
volume of in-app purchases, partially offset by a 4% increase in price
per in-app purchase. Our Business Revenue from Apps declined $18.8 million, or
4%, due to an 11% decrease in price per advertising impression partially offset
by an 8% increase in the volume of advertising impressions compared to the prior
year period. We do not recognize Apps Business Revenue from transactions with
our Owned Studios and Partner Studios.


                                       37

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


  Table of contents

Cost of revenue


                                            Three Months Ended September 30,            2021 to            Nine Months Ended September 30,             2021 to
                                                                                         2022                                                           2022
                                                2022                   2021            % Change                2022                   2021            % Change
                                                    (in thousands, except percentages)                             (in thousands, except percentages)
Cost of revenue                          $       300,988           $ 254,052                18  %       $       886,697           $ 722,966                23  %
Percentage of revenue                                 42   %              35  %                                      42   %              36  %


Cost of revenue in the three months ended September 30, 2022 increased by $46.9
million, or 18%, compared to the same period in the prior year. The increase in
the three months ended September 30, 2022 was primarily due to an increase of
$31.8 million in expenses associated with operating our network infrastructure
driven by the growth in our operations, and an increase of $44.7 million in
depreciation and amortization of acquired-technology driven by an increase in
acquisition activity subsequent to the prior year period and impairment charges,
partially offset by a decrease of $31.7 million in third-party payment
processing fees paid associated with in-app purchases.

Cost of revenue in the nine months ended September 30, 2022 increased by $163.7
million, or 23%, compared to the same period in the prior year. The increase in
the nine months ended September 30, 2022 was primarily due to an increase of
$95.5 million in expenses associated with operating our network infrastructure
driven by the growth in our operations, an increase of $105.1 million in
depreciation and amortization of acquired-technology driven by an increase in
acquisition activity subsequent to the prior year period and impairment charges,
offset by a decrease of $59.7 million in third-party payment processing fees
paid associated with in-app purchases.

Sales and marketing


                                            Three Months Ended September 30,            2021 to            Nine Months Ended September 30,             2021 to
                                                                                         2022                                                           2022
                                                2022                   2021            % Change                2022                   2021            % Change
                                                    (in thousands, except percentages)                             (in thousands, except percentages)
Sales and marketing                      $       196,785           $ 285,224               (31) %       $       719,014           $ 816,200               (12) %
Percentage of revenue                                 28   %              39  %                                      34   %              41  %


Sales and marketing expenses in the three months ended September 30, 2022
decreased by $88.4 million, or 31%, compared to the same period in the prior
year primarily due to a $106.5 million decrease in user acquisition costs,
offset by an increase of $10.4 million in personnel-related expenses related to
an increase in stock-based compensation as a result of an increase in headcount
and an increase of $9.7 million in depreciation and amortization of intangible
assets driven by an increase in acquisition activity.

Sales and marketing expenses in the nine months ended September 30, 2022
decreased by $97.2 million, or 12%, compared to the same period in the prior
year primarily due to a $190.0 million decrease in user acquisition costs,
offset by an increase of $44.8 million in personnel-related expenses related to
an increase in stock-based compensation as a result of an increase in headcount
and an increase of $33.3 million in depreciation and amortization of intangible
assets driven by an increase in acquisition activity.

Research and development


                                              Three Months Ended September 30,            2021 to            Nine Months Ended September 30,             2021 to
                                                                                           2022                                                           2022
                                                  2022                   2021            % Change                2022                   2021            % Change
                                                      (in thousands, except percentages)                             (in thousands, except percentages)
Research and development                   $       122,059           $ 108,523                12  %       $       389,417           $ 246,861                58  %
Percentage of revenue                                   17   %              15  %                                      18   %              12  %


Research and development expenses in the three months ended September 30, 2022
increased by $13.5 million, or 12%, compared to the same period in the prior
year. This increase was primarily due to an increase of $7.9 million in
professional services costs related to development of new apps by third parties
and an increase of $5.5 million in personnel-related expenses primarily related
to an increase in stock-based compensation as a result of an increase in
headcount.
                                       38

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

Table of contents



Research and development expenses in the nine months ended September 30, 2022
increased by $142.6 million, or 58%, compared to the same period in the prior
year. This increase was primarily due to an increase of $80.5 million in
professional services costs related to development of new apps by third parties
and an increase of $58.2 million in personnel-related expenses primarily related
to an increase in stock-based compensation as a result of an increase in
headcount.

General and administrative




                                              Three Months Ended September           2021 to                                                        2021 to
                                                           30,                        2022              Nine Months Ended September 30,              2022
                                                 2022               2021            % Change                2022                   2021            % Change
                                                    (in thousands, except percentages)                          (in thousands, except percentages)
General and administrative                   $  44,000           $ 34,104                29  %       $       144,988           $ 122,116                19  %
Percentage of revenue                                6   %              5  %                                       7   %               6  %


General and administrative expenses in the three months ended September 30, 2022
increased by $9.9 million, or 29%, compared to the same period in the prior
year. This increase was primarily due to an increase of $3.8 million in
professional services costs primarily associated with acquisition-related costs
and audit, tax and legal support and an increase of $3.6 million in payroll and
related costs as a result of an increase in headcount.

General and administrative expenses in the nine months ended September 30, 2022
increased by $22.9 million, or 19%, 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 September 30,            2021 to             Nine Months Ended September 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                 $       (48,627)          $ (18,756)              159  %       $       (117,141)          $ (72,796)               61  %
Percentage of revenue                           (7)  %              (3) %                                       (6)  %              (4) %


In the three months ended September 30, 2022, interest expense and loss on
settlement of debt increased by $29.9 million, or 159%, compared to the same
period in the prior year. This increase was primarily due to an increase of
$29.1 million in interest expense related to an increase in LIBOR during the
period.

In the nine months ended September 30, 2022, interest expense and loss on
settlement of debt increased by $44.3 million, or 61%, compared to the same
period in the prior year. This increase was primary due to an increase of $57.9
million in interest expense related to an increase in the term loan balance and
increase in LIBOR during the period, partially offset by a loss on the
settlement of term loans of $16.9 million during the prior year period.
                                       39

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


  Table of contents

Other income (expense), net


                                              Three Months Ended September 30,           2021 to          Nine Months Ended September 30,
                                                                                          2022                                                    2021 to 2022
                                                   2022                 2021            % Change              2022                2021              % Change
                                                      (in thousands, except percentages)                           (in thousands, except percentages)
Other income (expense), net                  $        969            $ (9,217)              111  %       $    3,501            $   (997)                      *
Percentage of revenue                                   -    %             (1) %                                  -    %              -  %


_________________

*Percentage not meaningful

In the three months ended September 30, 2022, other income (expense), net
increased by $10.2 million, or 111%, compared to the same period in the prior
year. The increase was primarily due to a write-off of an investment in
non-marketable securities of $10.0 million in the prior year period, partially
offset by an increase in foreign exchange losses of $3.5 million.

In the nine months ended September 30, 2022, other income (expense), net
increased by $4.5 million compared to the same period in the prior year. The
increase was primarily due to an increase in interest earned of $6.2 million, 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 write-off of an investment in non-marketable securities of
$10.0 million in the prior year period, and partially offset by foreign exchange
losses of $7.1 million.

Provision for (benefit from) Income Taxes


                                 Three Months Ended September 30,        2021 to 2022        Nine Months Ended September 30,         2021 to 2022
                                      2022               2021              % Change               2022               2021              % Change
                                          (in thousands, except percentages)                          (in thousands, except percentages)
Provision for (benefit from)
Income Taxes                     $  (22,053)          $ 16,933                       *       $  (25,570)          $ 13,767                       *
Percentage of revenue                    (3)  %              2  %                                    (1)  %              1  %


_________________

*Percentage not meaningful

In the three months ended September 30, 2022, benefit from income taxes
increased by $39.0 million compared to the same period in the prior year. The
increase in tax benefit was driven by increases in tax benefit of $36.9 million
due to stock-based compensation expense, $34.9 million due to global intangible
low-taxed income, $24.3 million due to foreign tax rate differential, $16.3
million due to valuation allowance, and $9.3 million due to higher pre-tax loss,
partially offset by decreases of tax benefit of $67.7 million due to foreign
derived intangible income deduction, $15.8 million due to research and
development credit, and $5.2 million due to foreign income inclusion.

In the nine months ended September 30, 2022, benefit from income taxes increased
by $39.3 million compared to the same period in the prior year. The increase in
tax benefit was driven by increases in tax benefit of $38.2 million due to
higher pre-tax loss, $25.2 million due to foreign tax rate differential, $11.5
million due to foreign derived intangible income deduction, and $4.8 million due
to research and development credit, partially offset by decreases in tax benefit
of $15.0 million due to valuation allowance, $13.7 million due to global
intangible low-taxed income, $10.4 million due to non-deductible stock-based
compensation expense, and $5.7 million due to foreign income inclusion.


                                       40

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

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 September 30,                   2021 to                   Nine Months Ended September 30,                   2021 to
                                                                                             2022                                                                        2022
                                       2022                              2021              % change                2022                              2021              % change
                                                 (in thousands, except percentages)                                          (in thousands, except percentages)
Software Platform Adjusted
EBITDA                                190,256                            130,663                46  %             622,555                            281,904               121  %
Apps Adjusted EBITDA                   67,381                             60,033                12  %             181,055                            223,586               (19) %

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



The $59.6 million, or 46%, increase in Software Platform Adjusted EBITDA for the
three months ended September 30, 2022 was primarily driven by an increase in
Software Platform revenue of $113.3 million, partially offset by an increase of
$30.6 million in expenses associated with our network infrastructure and an
increase of $14.6 million in personnel-related expenses related to an increase
in headcount primarily due to the acquisitions of Adjust and Wurl.

The $7.3 million, or 12%, increase in Apps Adjusted EBITDA for the three months
ended September 30, 2022 was primarily driven by a $106.4 million decrease in
user acquisition costs and a decrease of $31.7 million in third-party payment
processing fees paid associated with in-app purchases, partially offset by a
decrease in Apps Revenue of $127.1 million.

Nine Months Ended September 30, 2022 Compared to Nine Months Ended September 30, 2021



The $340.7 million, or 121%, increase in Software Platform Adjusted EBITDA for
the nine months ended September 30, was primarily driven by an increase in
Software Platform revenue of $315.6 million, partially offset by an increase of
$93.5 million in expenses associated with our network infrastructure and an
increase of $61.2 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 nine months ended September 30, has
been adjusted to exclude one-time publisher bonuses of $209.6 million for the
nine months ended September 30, 2022.

The $42.5 million, or 19%, decrease in Apps Adjusted EBITDA for the nine months
ended September 30, was primarily driven by a decrease in Apps Revenue of $200.5
million and a $81.0 million increase in professional services costs related to
development of new apps by third parties, partially offset by a $190.0 million
decrease in user acquisition costs, and a $59.7 million decrease in third-party
payment processing fees paid associated with in-app purchases.

Liquidity and Capital Resources



Since inception, we have 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 capital stock and borrowings made under our Credit Agreement, as
defined below. As of September 30, 2022, we had cash and cash equivalents of
$943.5 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; 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.
                                       41

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

Table of contents

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



                                                             Nine Months Ended
                                                               September 30,
                                                           2022              2021
                                                               (in thousands)
Net cash provided by operating activities             $    249,574      $   

276,836


Net cash used in investing activities                 $ (1,393,754)     $ 

(1,206,252)

Net cash provided by (used in) financing activities $ (471,437) $ 1,662,607




Operating Activities

Net cash provided by operating activities was $249.6 million for the nine months
ended September 30, 2022, primarily consisting of $113.4 million of net loss,
adjusted for certain non-cash items, which included $445.5 million of
amortization, depreciation, and write-offs, $143.9 million of stock-based
compensation expense, $13.7 million of change in operating right of use asset,
$9.7 million of amortization of debt issuance costs and discount, and
$2.3 million of net unrealized losses on fair value remeasurements, partially
offset by a net increase in operating assets and liabilities of $252.0 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 accounts payable, operating lease liabilities and deferred
revenue, and accrued and other liabilities.

Net cash provided by operating activities was $276.8 million for the nine months
ended September 30, 2021, primarily consisting of $3.9 million of net loss,
adjusted for certain non-cash items, which included $315.4 million of
amortization, depreciation, and write-offs, $91.8 million of stock-based
compensation expense, $16.9 million of loss on settlement of debt, $9.3 million
of net unrealized gains on fair value remeasurements, $18.2 million of change in
operating right of use asset, and $9.0 million of amortization of debt issuance
costs and discount, partially offset by a net increase in the operating assets
and liabilities of $164.7 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 nine months ended September 30, 2022, primarily consisting of $1.3 billion related to acquisitions, $56.5 million in purchases of non-marketable investments and other, partially offset by $3.7 million in proceeds from other investing activity.



Net cash used in investing activities was $1.2 billion for the nine months ended
September 30, 2021, primarily consisting of $1.2 billion related to acquisitions
and $15.0 million in purchases of non-marketable investments and other,
partially offset by $11.4 million in proceeds from other investing activity.

Financing Activities



Net cash used in financing activities was $471.4 million for the nine months
ended September 30, 2022, primarily consisting of repurchases of stock under the
repurchase program of $338.9 million, payments for deferred acquisition costs of
$105.0 million, payments for finance leases of $18.1 million, repayments of debt
principal of $17.5 million, and payments for license asset obligations of
$17.4 million, partially offset by $21.7 million proceeds from exercise of stock
options.

Net cash provided by financing activities was $1.7 billion for the nine months
ended September 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 $25.5 million of proceeds from exercise of stock awards, partially offset by
payments of debt principal of $711.5 million, deferred acquisition costs of
$231.7 million, and finance leases of $9.7 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 September 30,
2022, our total outstanding indebtedness under the Credit Agreement was
$3.25 billion, consisting of outstanding term loans.
                                       42

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

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 $21.8 million
representing the present value of an indemnity holdback amount of $22.7 million,
less any eligible claims against Wurl paid by AppLovin, to be paid in October
2023, 18-months following the closing of the transaction. Eligible claims
charged against the deferred payment were not material for the nine months ended
September 30, 2022.

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 nine months ended September 30, we invested or committed to invest in certain private equity funds. As of September 30, 2022 these unfunded commitments were $36.1 million.



As of September 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 September 30, 2022, we have
paid $44.8 million 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 nine months ended September 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.


                                       43

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

Table of contents

© Edgar Online, source Glimpses