The following discussion and analysis of our financial condition and results of
operations should be read in conjunction with the unaudited condensed
consolidated financial statements and related notes included in Part I, Item 1
of this Quarterly Report on Form 10-Q (this "Quarterly Report"), the financial
statements and related notes included in our Annual Report on Form 10-K for the
year ended December 31, 2021 (the Annual Report"), as filed with the Securities
and Exchange Commission (the "SEC") and the information included under
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" in the Annual Report. In addition to historical data, the following
discussion contains forward-looking statements that involve risks and
uncertainties. Our actual results could differ materially from those discussed
in our forward-looking statements as a result of various factors, including but
not limited to those discussed under "Cautionary Note Regarding Forward-Looking
Statements" in this Quarterly Report and under Part I, Item 1A, "Risk Factors"
in the Annual Report.

This Quarterly Report includes certain historical consolidated financial and
other data for TaskUs, Inc. ("we," "us," "our" or the "Company"). The following
discussion provides a narrative of our results of operations and financial
condition for the three and nine months ended September 30, 2022 and 2021.

Overview



We are a provider of outsourced digital services and next-generation customer
experience to fast-growing technology companies, helping our clients represent,
protect and grow their brands. Our global, omni-channel delivery model is
focused on providing our clients three key services - Digital Customer
Experience, Content Security and Artificial Intelligence ("AI") Services
(formerly known as AI Operations). We have designed our platform to enable us to
rapidly scale and benefit from our clients' growth. We believe our ability to
deliver "ridiculously good" outsourcing will enable us to continue to grow our
client base.

At TaskUs, culture is at the heart of everything we do. Many of the companies
operating in the Digital Economy are well-known for their obsession with
creating a world-class employee experience. We believe clients choose TaskUs in
part because they view our company culture as aligned with their own, which
enables us to act as a natural extension of their brands and gives us an
advantage in the recruitment of highly engaged frontline teammates who produce
better results.

2022 Developments

Acquisition of heloo

On April 15, 2022, we acquired all of the equity interests of Parsec d.o.o. and
Q Experience d.o.o. (collectively, "heloo"), a Croatia-based Digital Customer
Experience solutions provider to European technology companies supporting 20
languages across seven additional Eastern European countries, including Bosnia,
Serbia, and Slovenia. The results of operations of heloo subsequent to the April
15, 2022 acquisition date are included in the accompanying condensed
consolidated financial statements. See Note 3, "Business Combination" in the
Notes to Unaudited Condensed Consolidated Financial Statements included in this
Quarterly Report.

Share Repurchase Program

On September 7, 2022, we announced that the board of directors authorized a
share repurchase program, pursuant to which we may repurchase up to $100.0
million of our Class A common stock through December 31, 2024. For additional
information, see Item 2 of Part II, "Unregistered Sales of Equity Securities and
Use of Proceeds" of this Quarterly Report.

Macroeconomic Trends



Macroeconomic factors, including global economic and geopolitical developments,
increased inflation rates, interest rate increases, and foreign currency
exchange rate changes, have direct and indirect impacts on our results of
operations that are difficult to isolate and quantify. Due to market uncertainty
and potential recession or other economic challenges, many of our customers are
shifting their focus from growth to cost reduction. This has resulted in certain
customers electing to shift their delivery model in order to reduce pricing,
moving work from our onshore locations to our offshore delivery centers or
moving to a work-from-home model, or reducing vendor spend across the board.
This trend has been accelerated by our clients in the cryptocurrency and equity
trading spaces. These factors contributed to a deceleration in our revenue
growth rate and an increase in our operating costs. We expect some or all of
these factors to continue to impact our operations in the near term; however, we
believe that the increased cost focus also creates meaningful opportunities with
both new and existing customers.

War in Ukraine



The Russian invasion of Ukraine and resulting sanctions and other measures
imposed in response thereto have increased the level of economic and political
uncertainty in Eastern Europe and worldwide. We do not have employees,
facilities or operations in either Russia or Ukraine; however, the continuation
of the conflict or its potential expansion into surrounding geographic areas,
could directly impact us, our clients, vendors or subcontractors, which could
impact our operations and
                                       20

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

Table of Contents



financial performance. We continue to monitor the situation closely to ensure
business continuity plans are in place for neighboring countries where we have a
presence.

Recent Financial Highlights

For the three months ended September 30, 2022, we recorded service revenue of
$232.1 million, a 15.5% increase from $201.1 million for the three months ended
September 30, 2021. For the nine months ended September 30, 2022, we recorded
service revenue of $718.3 million, a 34.5% increase from $533.9 million for the
nine months ended September 30, 2021.

Net income for the three months ended September 30, 2022 decreased to $5.4
million from $11.6 million for the three months ended September 30, 2021. This
decrease is due primarily to the impact of foreign currency exchange rate
forward contracts and rising interest rates, partially offset by the impact of
our continued revenue growth. Adjusted Net Income for the three months ended
September 30, 2022 increased 9.3% to $35.8 million from $32.8 million for the
three months ended September 30, 2021. Adjusted EBITDA for the three months
ended September 30, 2022 increased 15.3% to $55.5 million from $48.1 million for
the three months ended September 30, 2021.

Net income (loss) for the nine months ended September 30, 2022 increased to
$24.7 million from $(77.8) million for the nine months ended September 30, 2021.
This increase included expenses related to the one-time phantom shares bonuses
and non-recurring teammate bonuses associated with the IPO of $133.7 million
during the nine months ended September 30, 2021 and the impact of our continued
revenue growth, partially offset by higher non-cash stock-based compensation
expense, which we began recognizing upon the IPO, the impact of foreign currency
exchange rate forward contracts and rising interest rates. Adjusted Net Income
for the nine months ended September 30, 2022 increased 18.6% to $109.5 million
from $92.3 million for the nine months ended September 30, 2021. Adjusted EBITDA
for the nine months ended September 30, 2022 increased 25.4% to $165.3 million
from $131.8 million for the nine months ended September 30, 2021. Free Cash Flow
for the nine months ended September 30, 2022 increased to $78.5 million from
$(102.0) million for the nine months ended September 30, 2021.

The operating results in any period are not necessarily indicative of the results that may be expected for any future period.

Results of Operations

Comparison of the Three Months Ended September 30, 2022 and 2021

The following tables set forth certain historical consolidated financial information for the three months ended September 30, 2022 and 2021:



                                            Three months ended September 30,              Period over Period Change
(in thousands, except %)                        2022                2021                ($)                    (%)
Service revenue                             $  232,130          $ 201,053          $    31,077                     15.5  %
Operating expenses:
Cost of services                               134,544            112,423               22,121                     19.7  %
Selling, general, and administrative
expense                                         62,348             60,342                2,006                      3.3  %
Depreciation                                     9,428              7,422                2,006                     27.0  %
Amortization of intangible assets                5,087              4,711                  376                      8.0  %
Loss (gain) on disposal of assets                   (8)                26                  (34)                  (130.8) %

Total operating expenses                       211,399            184,924               26,475                     14.3  %
Operating income                                20,731             16,129                4,602                     28.5  %
Other expense                                    7,612              1,204                6,408                    532.2  %
Financing expenses                               3,859              1,633                2,226                    136.3  %
Income before income taxes                       9,260             13,292               (4,032)                   (30.3) %
Provision for income taxes                       3,895              1,656                2,239                    135.2  %
Net income                                  $    5,365          $  11,636          $    (6,271)                   (53.9) %


Service revenue

Service revenue for the three months ended September 30, 2022 and 2021 was $232.1 million and $201.1 million, respectively. Service revenue for the three months ended September 30, 2022 increased by $31.1 million, or 15.5%, when compared to the three months ended September 30, 2021.


                                       21

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

Table of Contents

Service revenue by service offering

The following table presents the breakdown of our service revenue by service offering for each period:



                                                     Three months ended September 30,             Period over Period Change
(in thousands, except %)                                 2022                2021                ($)                   (%)
Digital Customer Experience                          $  151,474          $ 125,310          $    26,164                   20.9  %
Content Security                                         43,910             45,376               (1,466)                  (3.2) %
AI Services                                              36,746             30,367                6,379                   21.0  %
Service revenue                                      $  232,130          $ 201,053          $    31,077                   15.5  %


The period over period growth in Digital Customer Experience and AI Services
contributed 13.0% and 3.2%, respectively, while the decline in Content Security
contributed (0.7)%, of the total increase of 15.5% for the three months ended
September 30, 2022.

The 20.9% growth in Digital Customer Experience was primarily driven by an
increase in volume of services to existing customers in On Demand Travel +
Transportation and Entertainment + Gaming and new customers in On Demand Travel
+ Transportation and Hi-Tech, as well as new customers as a result of the
acquisition of heloo, partially offset by a decrease in volumes with existing
customers in FinTech and Social Media.

The 21.0% growth in AI Services was primarily driven by an increase in volume of
services to existing customers in Social Media and On Demand Travel +
Transportation as well as new customers in HealthTech, partially offset by a
decrease in volumes with existing customers in Retail + E-Commerce.

The (3.2)% decline in Content Security was primarily driven by a decrease in
volume of services to existing customers in Social Media and On Demand Travel +
Transportation, partially offset by an increase in volumes with existing
customers in Entertainment + Gaming and Retail + E-Commerce, as well as new
customers in FinTech.

Service revenue by delivery geography



We deliver our services from multiple locations around the world; however, the
majority of our service revenues are derived from contracts that require payment
in United States dollars, regardless of whether the clients are located in the
United States.

The following table presents the breakdown of our service revenue by
geographical location, based on where the services are provided, for each
period:

                                                   Three months ended September 30,             Period over Period Change
(in thousands, except %)                               2022                2021                ($)                    (%)
Philippines                                        $  127,507          $ 103,837          $    23,670                    22.8  %
United States                                          49,040             65,866              (16,826)                  (25.5) %
Rest of World                                          55,583             31,350               24,233                    77.3  %
Service revenue                                    $  232,130          $ 201,053          $    31,077                    15.5  %


Revenue generated from services provided from our delivery sites in the
Philippines grew primarily from expansion in all three of our service offerings,
including the impact of certain clients electing to shift work from the United
States. Digital Customer Experience contributed 11.9% of the total increase
primarily driven by customers in On Demand Travel + Transportation,
Entertainment + Gaming and Retail + E-Commerce. Content Security contributed
8.5% of the total increase primarily driven by customers in Social Media. AI
Services contributed 2.4% of the total increase primarily driven by customers in
Social Media, partially offset by decreases with customers in On Demand Travel +
Transportation.

Revenue generated from services provided from our delivery sites in the United
States declined primarily from reductions in all three of our service offerings.
Certain of our customers have elected to shift work from the United States to
the Philippines and Rest of World and we expect this shift to continue through
the rest of the year as we work to deliver service out of our customers' optimal
geography, which allows us to serve them better in the long-term. Content
Security contributed 20.3% of the total decrease primarily driven by customers
in Social Media, partially offset by increases with customers in FinTech.
Digital Customer Experience contributed 4.3% of the total decrease primarily
driven by customers in FinTech and Social Media, partially offset by increases
with customers in Hi-Tech, On Demand Travel + Transportation and Entertainment +
Gaming. AI Services contributed 0.9% of the total decrease primarily driven by
customers in Retail + E-Commerce and Social Media, mostly offset by increases
with customers in On Demand Travel + Transportation.

Revenue generated from services provided from our delivery sites in the Rest of
World grew primarily from expansion in all three of our service offerings,
including the impact of certain clients electing to shift work from the United
States. Digital
                                       22

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

Table of Contents



Customer Experience contributed 53.5% of the total increase primarily driven by
new customers as a result of the acquisition of heloo, customers in FinTech, On
Demand Travel + Transportation and Entertainment + Gaming. AI Services
contributed 14.3% of the total increase primarily driven by customers in Social
Media. Content Security contributed 9.5% of the total increase primarily driven
by customers in Social Media and Entertainment + Gaming, partially offset by
decreases with customers in FinTech and On Demand Travel + Transportation.
Growth in the Rest of World was led by India and Europe.

Operating expenses

Cost of services



Cost of services for the three months ended September 30, 2022 and 2021 was
$134.5 million and $112.4 million, respectively. Cost of services for the three
months ended September 30, 2022 increased by $22.1 million, or 19.7%, when
compared to the three months ended September 30, 2021. The increase was
primarily driven by higher personnel costs of $17.4 million, related to an
increase in headcount to meet the demand in services from our customers. The
remaining increase included costs associated with site expansions and
investments in software to support revenue growth.

Selling, general, and administrative expense

Selling, general, and administrative expense for the three months ended September 30, 2022 and 2021 was $62.3 million and $60.3 million, respectively. Selling, general, and administrative expense for the three months ended September 30, 2022 increased by $2.0 million, or 3.3%, when compared to the three months ended September 30, 2021. The increase was primarily driven by higher personnel costs of $1.0 million due primarily to increased headcount across functions in support of our growth as well as earn-out consideration recognized as compensation expense, partially offset by a reduction in stock-based compensation expense as awards issued at, and prior to, the IPO began vesting. The remaining increase included investments in software.

Depreciation



Depreciation for the three months ended September 30, 2022 and 2021 was $9.4
million and $7.4 million, respectively. The increase in depreciation is a result
of capital expenditures for additional technology and computers, as well as
leasehold improvements associated with site expansions to support revenue
growth.

Amortization of intangible assets



Amortization of intangible assets for the three months ended September 30, 2022
and 2021 was $5.1 million and $4.7 million, respectively. The increase in
amortization is due to the acquisition of heloo on April 15, 2022. See Note 3,
"Business Combination" in the Notes to Unaudited Condensed Consolidated
Financial Statements included in this Quarterly Report.

Other expense



Other expense for the three months ended September 30, 2022 and 2021 was $7.6
million and $1.2 million, respectively. Changes are driven by our exposure to
foreign currency exchange risk resulting from our operations in foreign
geographies, primarily the Philippines, offset by economic hedges using foreign
currency exchange rate forward contracts. See Part I, Item 3., "Quantitative and
Qualitative Disclosures About Market Risk" in this Quarterly Report for
additional information on how foreign currency impacts our financial results.

Financing expenses



Financing expense for the three months ended September 30, 2022 and 2021 was
$3.9 million and $1.6 million, respectively. Changes in financing expense are
primarily driven by the rate of SOFR and LIBOR used to calculate the interest
rate of our debt and the additional $32.5 million draw on our Revolving Credit
Facility on April 12, 2022 to fund cash payments relating to our acquisition of
heloo. See "-Liquidity and Capital Resources-Indebtedness-2019 Credit Agreement"
and "-2022 Credit Agreement" for additional discussion.

Provision for income taxes



Provision for income taxes for the three months ended September 30, 2022 and
2021 was $3.9 million and $1.7 million, respectively. The effective tax rate for
the three months ended September 30, 2022 and 2021 was 42.1% and 12.5%,
respectively. There are certain items included within the provision for income
taxes calculation which were directly related to the IPO in 2021 and not
expected to recur in future periods, including certain phantom shares bonuses
and equity awards made to officers which are not deductible under Section 162(m)
of the Internal Revenue Code. Additionally, costs related to the issuance of
stock-based compensation and costs related to the acquisition of heloo within
the provision for income taxes calculation are adjusted for Non-GAAP purposes.
If those costs are removed, the provision for income taxes would have been $6.4
million and $6.3 million and the effective tax rate would have been 20.9% and
19.4% for the three months ended September 30, 2022 and 2021, respectively.
                                       23

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

Table of Contents



The effective tax rate in the future will depend upon the proportion of income
before provision for income taxes earned in the United States and in
jurisdictions with a tax rate lower than the U.S. statutory rate, as well as a
number of other factors, including the impact of new legislation.

Comparison of the Nine Months Ended September 30, 2022 and 2021

The following tables set forth certain historical consolidated financial information for the nine months ended September 30, 2022 and 2021:



                                            Nine months ended September 30,               Period over Period Change
(in thousands, except %)                        2022                2021                ($)                     (%)
Service revenue                             $  718,269          $ 533,946          $   184,323                      34.5  %
Operating expenses:
Cost of services                               419,364            304,251              115,113                      37.8  %
Selling, general, and administrative
expense                                        195,514            269,650              (74,136)                    (27.5) %
Depreciation                                    27,986             20,354                7,632                      37.5  %
Amortization of intangible assets               14,765             14,135                  630                       4.5
Loss (gain) on disposal of assets                  (18)                54                  (72)                   (133.3) %

Total operating expenses                       657,611            608,444               49,167                       8.1  %
Operating income (loss)                         60,658            (74,498)             135,156                    (181.4) %
Other expense                                   16,042                299               15,743                   5,265.2  %
Financing expenses                               7,665              4,808                2,857                      59.4  %
Income (loss) before income taxes               36,951            (79,605)             116,556                    (146.4) %
Provision for (benefit from) income taxes       12,271             (1,805)              14,076                    (779.8) %
Net income (loss)                           $   24,680          $ (77,800)         $   102,480                    (131.7) %


Service revenue

Service revenue for the nine months ended September 30, 2022 and 2021 was $718.3
million and $533.9 million, respectively. Service revenue for the nine months
ended September 30, 2022 increased by $184.3 million, or 34.5%, when compared to
the nine months ended September 30, 2021.

Service revenue by service offering



The following table presents the breakdown of our service revenue by service
offering for each period:

                                                      Nine months ended September 30,              Period over Period Change
(in thousands, except %)                                  2022                2021                ($)                   (%)
Digital Customer Experience                           $  478,625          $ 338,587          $   140,038                   41.4  %
Content Security                                         136,093            124,498               11,595                    9.3  %
AI Services                                              103,551             70,861               32,690                   46.1  %
Service revenue                                       $  718,269          $ 533,946          $   184,323                   34.5  %

The year over year growth in Digital Customer Experience, AI Services and Content Security contributed 26.2%, 6.1% and 2.2%, respectively, of the total increase of 34.5% for the nine months ended September 30, 2022.

The 41.4% growth in Digital Customer Experience was primarily driven by an increase in volume of services to existing customers in On Demand Travel + Transportation, FinTech, Entertainment + Gaming and HealthTech and new customers in Hi-Tech, as well as new customers as a result of the acquisition of heloo.

The 46.1% growth in AI Services was primarily driven by an increase in volume of services to existing customers in Social Media and On Demand Travel + Transportation.



The 9.3% growth in Content Security was primarily driven by an increase in
volume of services to existing customers in Entertainment + Gaming, FinTech and
Retail + E-Commerce, partially offset by a decrease in volumes with existing
customers in On Demand Travel + Transportation.

Service revenue by delivery geography



We deliver our services from multiple locations around the world; however, the
majority of our service revenues are derived from contracts that require payment
in United States dollars, regardless of whether the clients are located in the
United States.
                                       24

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

Table of Contents



The following table presents the breakdown of our service revenue by
geographical location, based on where the services are provided, for each
period:

                                                   Nine months ended September 30,              Period over Period Change
(in thousands, except %)                               2022                2021                ($)                   (%)
Philippines                                        $  371,909          $ 284,096          $    87,813                   30.9  %
United States                                         202,444            175,553               26,891                   15.3  %
Rest of World                                         143,916             74,297               69,619                   93.7  %
Service revenue                                    $  718,269          $ 533,946          $   184,323                   34.5  %


Revenue generated from services provided from our delivery sites in the
Philippines grew primarily from expansion in all three of our service offerings,
including the impact of certain clients electing to shift work from the United
States. Digital Customer Experience contributed 20.2% of the total increase
primarily driven by customers in On Demand Travel + Transportation, FinTech,
Entertainment + Gaming and Retail + E-Commerce. Content Security contributed
7.0% of the total increase primarily driven by customers in Social Media and
Retail + E-Commerce. AI Services contributed 3.7% of the total increase
primarily driven by customers in Social Media, partially offset by customers in
On Demand Travel + Transportation.

Revenue generated from services provided from our delivery sites in the United
States grew primarily from expansion in two of our service offerings. Certain of
our customers have elected to shift work from the United States to the
Philippines and Rest of World and we expect this shift to continue through the
rest of the year as we work to deliver service out of our customers' optimal
geography, which allows us to serve them better in the long-term. Digital
Customer Experience contributed 20.1% of the total increase primarily driven by
customers in Hi-Tech, FinTech, On Demand Travel + Transportation and HealthTech.
AI Services contributed 3.8% of the total increase primarily driven by customers
in On Demand Travel + Transportation, partially offset by customers in Retail +
E-Commerce and Social Media. These increases were partially offset by an 8.6%
decrease contributed by Content Security primarily driven by customers in Social
Media, partially offset by customers in FinTech.

Revenue generated from services provided from our delivery sites in the Rest of
World grew primarily from expansion in in all three of our service offerings,
including the impact of certain clients electing to shift work from the United
States. Digital Customer Experience contributed 64.0% of the total increase
primarily driven by customers in FinTech, On Demand Travel + Transportation and
Entertainment + Gaming, as well as new customers as a result of the acquisition
of heloo. AI Services contributed 20.7% of the total increase primarily driven
by customers in Social Media, HealthTech and On Demand Travel + Transportation.
Content Security contributed 9.0% of the total increase primarily driven by
customers in Social Media and Entertainment + Gaming, partially offset by
customers in On Demand Travel + Transportation and FinTech. Growth in the Rest
of World was led by India, Europe and Latin America.

Operating expenses

Cost of services



Cost of services for the nine months ended September 30, 2022 and 2021 was
$419.4 million and $304.3 million, respectively. Cost of services for the nine
months ended September 30, 2022 increased by $115.1 million, or 37.8%, when
compared to the nine months ended September 30, 2021. The increase was primarily
driven by higher personnel costs of $99.2 million related to an increase in
headcount to meet the demand in services from our clients. The remaining
increase included costs associated with site expansions and investments in
software, as well as other costs associated with certain teammates operating
on-site.

Selling, general, and administrative expense



Selling, general, and administrative expense for the nine months ended
September 30, 2022 and 2021 was $195.5 million and $269.7 million, respectively.
Selling, general, and administrative expense for the nine months ended
September 30, 2022 decreased by $(74.1) million, or (27.5)%, when compared to
the nine months ended September 30, 2021. The decrease was primarily driven by
lower personnel costs of $86.1 million due primarily to expenses related to the
one-time phantom shares bonuses and non-recurring teammate bonuses associated
with the IPO of $133.7 million, partially offset by higher stock-based
compensation expense and increased headcount across functions in support of our
growth. The decrease was partially offset by investments in software, as well as
costs associated with resuming travel and insurance expense.

Depreciation



Depreciation for the nine months ended September 30, 2022 and 2021 was $28.0
million and $20.4 million, respectively. The increase in depreciation is a
result of capital expenditures for additional technology and computers, as well
as leasehold improvements associated with site expansions to support revenue
growth.
                                       25

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

Table of Contents

Amortization of intangible assets



Amortization of intangible assets for the nine months ended September 30, 2022
and 2021 was $14.8 million and $14.1 million, respectively. The increase in
amortization is due to the acquisition of heloo on April 15, 2022. See Note 3,
"Business Combination" in the Notes to Unaudited Condensed Consolidated
Financial Statements included in this Quarterly Report.

Other expense



Other expense for the nine months ended September 30, 2022 and 2021 was $16.0
million and $0.3 million, respectively. Changes are driven by our exposure to
foreign currency exchange risk resulting from our operations in foreign
geographies, primarily the Philippines, offset by economic hedges using foreign
currency exchange rate forward contracts. See Part I, Item 3., "Quantitative and
Qualitative Disclosures About Market Risk" in this Quarterly Report for
additional information on how foreign currency impacts our financial results.

Financing expenses



Financing expense for the nine months ended September 30, 2022 and 2021 was $7.7
million and $4.8 million, respectively. Changes in financing expense are
primarily driven by the rate of SOFR and LIBOR used to calculate the interest
rate of our debt and the additional $32.5 million draw on our Revolving Credit
Facility on April 12, 2022 to fund cash payments relating to our acquisition of
heloo. See "-Liquidity and Capital Resources-Indebtedness-2019 Credit Agreement"
and "-2022 Credit Agreement" for additional discussion on the Term Loan
Facility.

Provision for (benefit from) income taxes



Provision for (benefit from) income taxes for the nine months ended
September 30, 2022 and 2021 was $12.3 million and $(1.8) million, respectively.
Our effective tax rate for the nine months ended September 30, 2022 and 2021 was
33.2% and 2.3%, respectively. There are certain items included within the
provision for (benefit from) income taxes calculation which were directly
related to the IPO in 2021 and not expected to recur in future periods,
including certain phantom shares bonuses and equity awards made to officers
which are not deductible under Section 162(m) of the Internal Revenue Code.
Additionally, costs related to the issuance of stock-based compensation and
costs related to the acquisition of heloo within the provision for (benefit
from) income taxes calculation are adjusted for Non-GAAP purposes. If those
costs are removed, the provision for income taxes would have been $20.1 million
and $14.3 million and the effective tax rate would have been 20.8% and 19.0% for
the nine months ended September 30, 2022 and 2021, respectively.

Revenue by Top Clients



The table below sets forth the percentage of our total service revenue derived
from our largest clients for the three and nine months ended September 30, 2022
and 2021:

                                                  Three months ended September 30,               Nine months ended September 30,
                                                      2022                   2021                   2022                   2021
Top ten clients                                             56  %                61  %                    58  %                63  %
Top twenty clients                                          70  %                76  %                    72  %                76  %


Our clients are part of the rapidly growing Digital Economy and they rely on our
suite of digital solutions to drive their continued success. For our existing
clients, we benefit from our ability to grow as they grow and to cross sell new
solutions, further deepening our entrenchment.

For the three months ended September 30, 2022 and 2021, we generated 22% and
27%, respectively, of our service revenue from our largest client, and we
generated less than 10% and 11%, respectively, of our service revenue from our
second largest client. For the nine months ended September 30, 2022 and 2021, we
generated 23% and 27%, respectively, of our service revenue from our largest
client, and we generated less than 10% and 11%, respectively, of our service
revenue from our second largest client.

We continue to identify and target high growth industry verticals and clients.
Our strategy is to acquire new clients and further grow with our existing ones
in order to achieve meaningful client and revenue diversification over time.

Foreign Currency



As a global company, we face exposure to movements in foreign currency exchange
rates. Fluctuations in foreign currencies impact the amount of total assets,
liabilities, revenue, operating expenses and cash flows that we report for our
foreign subsidiaries upon the translation of these amounts into U.S. dollars.
See Part I, Item 3., "Quantitative and Qualitative
                                       26

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

Table of Contents

Disclosures About Market Risk" in this Quarterly Report for additional information on how foreign currency impacts our financial results.

Non-GAAP Financial Measures

We use Adjusted Net Income, Adjusted Earnings Per Share ("EPS"), EBITDA, Adjusted EBITDA, Free Cash Flow and Conversion of Adjusted EBITDA, as key measures to assess the performance of our business.



Each of the measures are not recognized under accounting principles generally
accepted in the United States of America ("GAAP") and do not purport to be an
alternative to net income or cash flow as a measure of our performance. Such
measures have limitations as analytical tools, and you should not consider any
of such measures in isolation or as substitutes for our results as reported
under GAAP. Additionally, Adjusted Net Income, Adjusted EPS, EBITDA, and
Adjusted EBITDA exclude items that can have a significant effect on our profit
or loss and should, therefore, be used in conjunction with profit or loss for
the period. Our management compensates for the limitations of using non-GAAP
financial measures by using them to supplement GAAP results to provide a more
complete understanding of the factors and trends affecting the business than
GAAP results alone. Because not all companies use identical calculations, these
measures may not be comparable to other similarly titled measures of other
companies.

Adjusted Net Income



Adjusted Net Income is a non-GAAP profitability measure that represents net
income or loss for the period before the impact of amortization of intangible
assets and certain items that are considered to hinder comparison of the
performance of our businesses on a period-over-period basis or with other
businesses. During the periods presented, we excluded from Adjusted Net Income
amortization of intangible assets, transaction costs, earn-out consideration,
the effect of foreign currency gains and losses, gains and losses on disposals
of assets, COVID-19 related expenses, severance costs, natural disaster costs,
one-time payments associated with the IPO, stock-based compensation expense and
employer payroll tax associated with equity-classified awards and the related
effect on income taxes of certain pre-tax adjustments, which include costs that
are required to be expensed in accordance with GAAP. Our management believes
that the inclusion of supplementary adjustments to net income applied in
presenting Adjusted Net Income are appropriate to provide additional information
to investors about certain material non-cash items and about unusual items that
we do not expect to continue at the same level in the future.

The following table reconciles net income, the most directly comparable GAAP
measure, to Adjusted Net Income for the three months ended September 30, 2022
and 2021:

                                                Three months ended September 30,                 Period over Period Change
(in thousands, except %)                            2022                   2021                ($)                    (%)
Net income                                   $         5,365           $  11,636          $    (6,271)                   (53.9) %
Amortization of intangible assets                      5,087               4,711                  376                      8.0  %
Transaction costs(1)                                      39                 488                 (449)                   (92.0) %
Earn-out consideration(2)                              3,648                   -                3,648                    100.0  %
Foreign currency losses(3)                             7,713               1,285                6,428                    500.2  %
Loss (gain) on disposal of assets                         (8)                 26                  (34)                  (130.8) %

Stock-based compensation expense(4)                   16,430              19,243               (2,813)                   (14.6) %
Tax impacts of adjustments(5)                         (2,469)             (4,632)               2,163                    (46.7) %
Adjusted Net Income                          $        35,805           $  32,757          $     3,048                      9.3  %
Net Income Margin(6)                                     2.3   %             5.8  %
Adjusted Net Income Margin(6)                           15.4   %            16.3  %

(1) Represents non-recurring professional service fees related to the acquisition of heloo

in 2022 and the preparation for public offerings that have been expensed during the

period in 2021. (2) Represents earn-out consideration recognized as compensation expense related to the

acquisition of heloo. (3) Realized and unrealized foreign currency losses include the effect of fair market value

changes of forward contracts and remeasurement of U.S. dollar-denominated accounts to

foreign currency.

(4) Represents stock-based compensation expense associated with equity-classified awards, as

well as associated payroll tax.

Represents tax impacts of adjustments to net income which resulted in a tax benefit (5) during the period. These adjustments include stock-based compensation expense and

earn-out consideration after the IPO. (6) Net Income Margin represents net income divided by service revenue and Adjusted Net

Income Margin represents Adjusted Net Income divided by service revenue.




The following table reconciles net income (loss), the most directly comparable
GAAP measure, to Adjusted Net Income for the nine months ended September 30,
2022 and 2021:
                                       27

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

Table of Contents



                                                Nine months ended September 30,                  Period over Period Change
(in thousands, except %)                            2022                   2021                ($)                     (%)
Net income (loss)                            $        24,680           $ (77,800)         $   102,480                    (131.7) %
Amortization of intangible assets                     14,765              14,135                  630                       4.5  %
Transaction costs(1)                                     588               6,249               (5,661)                    (90.6) %
Earn-out consideration(2)                              4,976                   -                4,976                     100.0  %
Foreign currency losses(3)                            16,367                 477               15,890                   3,331.2  %
Loss (gain) on disposal of assets                        (18)                 54                  (72)                   (133.3) %
COVID-19 related expenses(4)                               -               6,105               (6,105)                   (100.0) %
Severance costs(5)                                       821                   -                  821                     100.0  %
Natural disaster costs(6)                                  -                 442                 (442)                   (100.0) %

Phantom shares bonus(7)                                    -             129,362             (129,362)                   (100.0) %
Teammate IPO bonus(8)                                      -               4,361               (4,361)                   (100.0) %
Stock-based compensation expense(9)                   55,160              25,014               30,146                     120.5  %
Tax impacts of adjustments(10)                        (7,827)            (16,072)               8,245                     (51.3) %
Adjusted Net Income                          $       109,512           $  92,327          $    17,185                      18.6  %
Net Income (Loss) Margin(11)                             3.4   %           (14.6) %
Adjusted Net Income Margin(11)                          15.2   %            

17.3 %

(1) Represents non-recurring professional service fees related to the acquisition of heloo

in 2022 and the preparation for public offerings that have been expensed during the

period in 2021. (2) Represents earn-out consideration recognized as compensation expense related to the

acquisition of heloo. (3) Realized and unrealized foreign currency losses include the effect of fair market value

changes of forward contracts and remeasurement of U.S. dollar-denominated accounts to

foreign currency. (4) Represents incremental expenses incurred related to the transition to a virtual

operating model and incentive and leave pay granted to employees that are directly

attributable to the COVID-19 pandemic. (5) Represents severance payments as a result of certain cost optimization measures we

undertook during the period to restructure support roles. (6) Represents one-time costs associated with emergency housing, transportation costs and

bonuses for our employees in connection with the natural disaster related to the severe

winter storm in Texas in February 2021. (7) Represents expense for one-time, non-recurring payments of $127.5 million to vested

phantom shareholders in connection with the completion of the IPO, as well as associated

payroll tax and 401(k) contributions. (8) Represents expense for non-recurring bonus payments to certain employees in connection

with the completion of the IPO. (9) Represents stock-based compensation expense associated with equity-classified awards, as

well as associated payroll tax. (10) Represents tax impacts of adjustments to net income (loss) which resulted in a tax

benefit during the period, including phantom shares bonus related to the IPO, and

stock-based compensation expense and earn-out consideration after the IPO. (11) Net Income (Loss) Margin represents net income (loss) divided by service revenue and

Adjusted Net Income Margin represents Adjusted Net Income divided by service revenue.




Adjusted EPS

Adjusted EPS is a non-GAAP profitability measure that represents earnings
available to shareholders excluding the impact of certain items that are
considered to hinder comparison of the performance of our business on a
period-over-period basis or with other businesses. Adjusted EPS is calculated as
Adjusted Net Income divided by our diluted weighted-average number of shares
outstanding, including the impact of any potentially dilutive common stock
equivalents that are anti-dilutive to GAAP net income (loss) per share - diluted
("GAAP diluted EPS") but dilutive to Adjusted EPS. Our management believes that
the inclusion of supplementary adjustments to earnings per share applied in
presenting Adjusted EPS are appropriate to provide additional information to
investors about certain material non-cash items and about unusual items that we
do not expect to continue at the same level in the future.
                                       28

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

Table of Contents



The following table reconciles GAAP diluted EPS, the most directly comparable
GAAP measure, to Adjusted EPS for the three and nine months ended September 30,
2022 and 2021:

                                                  Three months ended September 30,                Nine months ended September 30,
                                                     2022                    2021                    2022                   2021
GAAP diluted EPS                             $            0.05          $  

0.11 $ 0.24 $ (0.83) Per share adjustments to net income (loss)(1)

                                                 0.30                  0.19                     0.82                  1.81
Per share adjustments for GAAP anti-dilutive
shares(2)                                                    -                     -                        -                 (0.05)
Adjusted EPS                                 $            0.35          $       0.30          $          1.06          $       0.93

Weighted-average common shares outstanding -
diluted                                            101,920,413           109,426,011              103,073,208            93,994,896
GAAP anti-dilutive shares(2)                                 -                     -                        -             5,578,525

Adjusted weighted-average shares outstanding 101,920,413 109,426,011

              103,073,208            99,573,421


(1) Reflects the aggregate adjustments made to reconcile net income (loss) to Adjusted Net

Income, as noted in the above table, divided by the GAAP diluted weighted-average number

of shares outstanding for the relevant period. (2) Reflects the impact of awards that were anti-dilutive to GAAP diluted EPS since we were

in a net loss position, and therefore not included in the calculation, but would be

dilutive to Adjusted EPS and are therefore included in the calculation.




EBITDA and Adjusted EBITDA

EBITDA is a non-GAAP profitability measure that represents net income or loss
for the period before the impact of the benefit from or provision for income
taxes, financing expenses, depreciation, and amortization of intangible assets.
EBITDA eliminates potential differences in performance caused by variations in
capital structures (affecting financing expenses), tax positions (such as the
availability of net operating losses against which to relieve taxable profits),
the cost and age of tangible assets (affecting relative depreciation expense)
and the extent to which intangible assets are identifiable (affecting relative
amortization expense).

Adjusted EBITDA is a non-GAAP profitability measure that represents EBITDA
before certain items that are considered to hinder comparison of the performance
of our businesses on a period-over-period basis or with other businesses. During
the periods presented, we excluded from Adjusted EBITDA transaction costs,
earn-out consideration, the effect of foreign currency gains and losses, gains
and losses on disposals of assets, COVID-19 related expenses, severance costs,
natural disaster costs, one-time payments associated with the IPO and
stock-based compensation expense and employer payroll tax associated with
equity-classified awards, which include costs that are required to be expensed
in accordance with GAAP. Our management believes that the inclusion of
supplementary adjustments to EBITDA applied in presenting Adjusted EBITDA are
appropriate to provide additional information to investors about certain
material non-cash items and about unusual items that we do not expect to
continue at the same level in the future.

The following table reconciles net income, the most directly comparable GAAP
measure, to EBITDA and Adjusted EBITDA for the three months ended September 30,
2022 and 2021:

                                                Three months ended September 30,                 Period over Period Change
(in thousands, except %)                            2022                   2021                ($)                    (%)
Net income                                   $         5,365           $  11,636          $    (6,271)                   (53.9) %
Provision for income taxes                             3,895               1,656                2,239                    135.2  %
Financing expenses                                     3,859               1,633                2,226                    136.3  %
Depreciation                                           9,428               7,422                2,006                     27.0  %
Amortization of intangible assets                      5,087               4,711                  376                      8.0  %
EBITDA                                       $        27,634           $  27,058          $       576                      2.1  %
Transaction costs(1)                                      39                 488                 (449)                   (92.0) %
Earn-out consideration(2)                              3,648                   -                3,648                    100.0  %
Foreign currency losses(3)                             7,713               1,285                6,428                    500.2  %
Loss (gain) on disposal of assets                         (8)                 26                  (34)                  (130.8) %

Stock-based compensation expense(4)                   16,430              19,243               (2,813)                   (14.6) %
Adjusted EBITDA                              $        55,456           $  48,100          $     7,356                     15.3  %
Net Income Margin(5)                                     2.3   %             5.8  %
Adjusted EBITDA Margin(5)                               23.9   %            23.9  %


                                       29

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

Table of Contents (1) Represents non-recurring professional service fees related to the acquisition of heloo

in 2022 and the preparation for public offerings that have been expensed during the

period in 2021. (2) Represents earn-out consideration recognized as compensation expense related to the

acquisition of heloo.

Realized and unrealized foreign currency losses include the effect of fair market value (3) changes of forward contracts and remeasurement of U.S. dollar-denominated accounts to

foreign currency.

(4) Represents stock-based compensation expense associated with equity-classified awards, as

well as associated payroll tax. (5) Net Income Margin represents net income divided by service revenue and Adjusted EBITDA

Margin represents Adjusted EBITDA divided by service revenue.

The following table reconciles net income (loss), the most directly comparable GAAP measure, to EBITDA and Adjusted EBITDA for the nine months ended September 30, 2022 and 2021:



                                                Nine months ended September 30,                  Period over Period Change
(in thousands, except %)                            2022                   2021                ($)                     (%)
Net income (loss)                            $        24,680           $ (77,800)         $   102,480                    (131.7) %
Provision for (benefit from) income taxes             12,271              (1,805)              14,076                    (779.8) %
Financing expenses                                     7,665               4,808                2,857                      59.4  %
Depreciation                                          27,986              20,354                7,632                      37.5  %
Amortization of intangible assets                     14,765              14,135                  630                       4.5  %
EBITDA                                       $        87,367           $ (40,308)         $   127,675                    (316.7) %
Transaction costs(1)                                     588               6,249               (5,661)                    (90.6) %
Earn-out consideration(2)                              4,976                   -                4,976                     100.0  %
Foreign currency losses(3)                            16,367                 477               15,890                   3,331.2  %
Loss (gain) on disposal of assets                        (18)                 54                  (72)                   (133.3) %
COVID-19 related expenses(4)                               -               6,105               (6,105)                   (100.0) %
Severance costs(5)                                       821                   -                  821                     100.0  %
Natural disaster costs(6)                                  -                 442                 (442)                   (100.0) %

Phantom shares bonus(7)                                    -             129,362             (129,362)                   (100.0) %
Teammate IPO bonus(8)                                      -               4,361               (4,361)                   (100.0) %
Stock-based compensation expense(9)                   55,160              25,014               30,146                     120.5  %
Adjusted EBITDA                              $       165,261           $ 131,756          $    33,505                      25.4  %
Net Income (Loss) Margin(10)                             3.4   %           (14.6) %
Adjusted EBITDA Margin(10)                              23.0   %            24.7  %

(1) Represents non-recurring professional service fees related to the acquisition of heloo

in 2022 and the preparation for public offerings that have been expensed during the

period in 2021. (2) Represents earn-out consideration recognized as compensation expense related to the

acquisition of heloo. (3) Realized and unrealized foreign currency losses include the effect of fair market value

changes of forward contracts and remeasurement of U.S. dollar-denominated accounts to

foreign currency. (4) Represents incremental expenses incurred related to the transition to a virtual

operating model and incentive and leave pay granted to employees that are directly

attributable to the COVID-19 pandemic. (5) Represents severance payments as a result of certain cost optimization measures we

undertook during the period to restructure support roles. (6) Represents one-time costs associated with emergency housing, transportation costs and

bonuses for our employees in connection with the natural disaster related to the severe

winter storm in Texas in February 2021. (7) Represents expense for one-time, non-recurring payments of $127.5 million to vested

phantom shareholders in connection with the completion of the IPO, as well as associated

payroll tax and 401(k) contributions. (8) Represents expense for non-recurring bonus payments to certain employees in connection

with the completion of the IPO. (9) Represents stock-based compensation expense associated with equity-classified awards, as

well as associated payroll tax. (10) Net Income (Loss) Margin represents net income (loss) divided by service revenue and

Adjusted EBITDA Margin represents Adjusted EBITDA divided by service revenue.




Free Cash Flow

Free Cash Flow is a non-GAAP liquidity measure that represents our ability to
generate additional cash from our business operations. Free Cash Flow is
calculated as net cash provided by operating activities in the period minus cash
used for purchase of property and equipment in the period. Our management
believes that the inclusion of this non-GAAP measure, when considered with our
GAAP results, provides management and investors with an additional understanding
of our ability to generate additional cash for ongoing business operations and
other capital deployment.

The following table reconciles net income, the most directly comparable GAAP measure, to Free Cash Flow for the nine months ended September 30, 2022 and 2021:


                                       30

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


  Table of Contents

                                                    Nine months ended September 30,
                                                    2022                         2021
Net cash provided by operating activities    $      114,464                  $  (63,426)
Purchase of property and equipment                  (36,010)                

(38,603)


Free Cash Flow                               $       78,454                  $ (102,029)
Conversion of Adjusted EBITDA(1)                       47.5   %             

(77.4) %

(1) Conversion of Adjusted EBITDA represents Free Cash Flow divided by Adjusted EBITDA.

Liquidity and Capital Resources



As of September 30, 2022, our principal sources of liquidity were cash and cash
equivalents totaling $122.5 million, which were held for working capital
purposes, as well as the available balance of our 2022 Credit Facilities,
described further below. Historically, we have made investments in supporting
the growth of our business, which were enabled in part by our positive cash
flows from operations during these periods. We expect to continue to make
similar investments in the future.

We have financed our operations primarily through cash received from operations.
We believe our existing cash and cash equivalents and our 2022 Credit Facilities
will be sufficient to meet our working capital and capital expenditure needs for
at least the next 12 months. Our future capital requirements will depend on
several factors, including but not limited to our obligation to repay any
amounts outstanding under our 2022 Credit Facilities, our revenue growth rate,
timing of client billing and collections, the timing of expansion into new
geographies, variability in the cost of delivering services in our geographies,
the timing and extent of spending on technology innovation, the extent of our
sales and marketing activities, and the introduction of new and enhanced service
offerings and the continuing market adoption of our platform.

To the extent additional funds are necessary to meet our long-term liquidity
needs as we continue to execute our business strategy, we anticipate that they
will be obtained through the incurrence of additional indebtedness, additional
equity financings or a combination of these potential sources of funds; however,
such financing may not be available on favorable terms, or at all. In
particular, the evolving COVID-19 pandemic has resulted in, and may continue to
result in, significant disruption of global financial markets, reducing our
ability to access capital. If we are unable to raise additional funds when
desired, our business, financial condition and results of operations could be
adversely affected.

Potential investments in, or acquisitions of, complementary businesses, applications or technologies, could reduce our cash and cash equivalents, require us to seek additional equity or debt financing or repatriate cash generated by our international operations that could cause us to incur withholding taxes on any distributions. Additional funds from financing arrangements may not be available on terms favorable to us or at all.



As market conditions warrant, we and certain of our equity holders, including
Blackstone and their respective affiliates, may from time to time seek to
purchase our outstanding debt securities or loans, including borrowings under
our 2022 Credit Facilities, in privately negotiated or open market transactions,
by tender offer or otherwise. Subject to any applicable limitations contained in
the agreements governing our indebtedness, any purchases made by us may be
funded by the use of cash on our balance sheet or the incurrence of new secured
or unsecured debt, including borrowings under our credit facilities. The amounts
involved in any such purchase transactions, individually or in the aggregate,
may be material. Any such purchases may be with respect to a substantial amount
of a particular class or series of debt, with the attendant reduction in the
trading liquidity of such class or series. In addition, any such purchases made
at prices below the "adjusted issue price" (as defined for U.S. federal income
tax purposes) may result in taxable cancellation of indebtedness income to us,
which amounts may be material, and in related adverse tax consequences to us.

In September 2022, our board of directors approved a share repurchase program of
up to $100.0 million of shares of our Class A common stock. During the three
months ended September 30, 2022, we repurchased 738,911 shares of our Class A
common stock under the share repurchase program for $13.7 million, which we
funded principally with available cash. As of September 30, 2022, approximately
$86.3 million remained available for share repurchases under our share
repurchase program.

Indebtedness

As of September 30, 2022, our total indebtedness, net of debt financing fees was $268.1 million.



2019 Credit Agreement

On September 25, 2019, we entered into a credit agreement (the "2019 Credit
Agreement") that included a $210.0 million term loan (the "2019 Term Loan
Facility") and a $40.0 million revolving credit facility (the "2019 Revolving
Credit Facility" and, together with the Term Loan Facility, the "2019 Credit
Facilities"). On April 30, 2021, we entered into
                                       31

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

Table of Contents



Amendment No. 1 to its 2019 Credit Agreement with the existing lenders providing
for $50.0 million incremental revolving credit commitments on the same terms as
our existing revolving credit facility. On September 7, 2022, we entered into
the 2022 Credit Agreement (as defined below) and the total outstanding debt
under the 2019 Credit Facilities of $267.2 million was fully repaid.

2022 Credit Agreement



On September 7, 2022, we entered into a credit agreement (the "2022 Credit
Agreement") with both new and existing lenders which amended and restated the
2019 Credit Agreement. The 2022 Credit Agreement includes a $270.0 million term
loan (the "2022 Term Loan Facility") and a $190.0 million revolving credit
facility (the "2022 Revolving Credit Facility" and, together with the 2022 Term
Loan Facility, the "2022 Credit Facilities"). The proceeds of the 2022 Term Loan
Facility were used to repay all borrowings under the 2019 Credit Facilities, to
pay related fees and expenses and for general corporate purposes.

The 2022 Term Loan Facility matures on September 7, 2027, and commencing with
the fiscal quarter ending December 31, 2022, requires quarterly principal
payments of 0.25% of the original principal amount through September 30, 2023,
0.625% of the original principal amount through September 30, 2024, 1.25% of the
original principal amount through September 30, 2025, 1.875% of the original
principal amount through September 30, 2026 and 2.50% of the original principal
amount thereafter, with the remaining principal due in a lump sum at the
maturity date. Voluntary principal prepayments are permitted.

The 2022 Revolving Credit Facility provides us with access to a $15.0 million
letter of credit facility and a $15.0 million swing line facility, each of
which, to the extent used, reduces borrowing availability under the 2022
Revolving Credit Facility. The 2022 Revolving Credit Facility terminates on
September 7, 2027. As of September 30, 2022, we had $190.0 million of borrowing
availability under the 2022 Revolving Credit Facility.

Borrowings under the 2022 Credit Agreement, with the exception of swing line
borrowings, bear interest, at our option, either at (i) an adjusted Term Secured
Overnight Financing Rate ("SOFR rate") plus a margin of 2.25% per annum, subject
to a Term SOFR rate floor of 0.00% or (ii) an alternative base rate plus a
margin of 1.25% per annum, subject to an alternative base rate floor of 1.00%.
Any borrowings under the swing line will be subject to the base rate. The 2022
Revolving Credit Facility also requires a commitment fee of 0.40% per annum of
undrawn commitments to be paid quarterly in arrears. We have elected to pay
interest on borrowings under the 2022 Term Loan Facility based on the SOFR rate.
The interest rate in effect for the 2022 Term Loan Facility as of September 30,
2022 was 5.098% per annum.

The 2022 Credit Agreement contains a financial covenant requiring compliance
with a maximum total net leverage ratio and certain other covenants, including,
among other things, covenants restricting additional borrowings, investments
(including acquisitions) and distributions. We were in compliance with all debt
covenants as of September 30, 2022. Substantially all assets of our direct
wholly owned subsidiary TU MidCo, Inc., its wholly owned subsidiary TU BidCo,
Inc. and its material wholly owned domestic subsidiaries are pledged as
collateral under the 2022 Credit Agreement, subject to certain customary
exceptions.

See Note 8, "Long-Term Debt" in the Notes to Unaudited Condensed Consolidated Financial Statements included in this Quarterly Report for additional information regarding our debt.

Cash Flows

The following table presents a summary of our consolidated cash flows from operating, investing and financing activities for the periods indicated:



                                                                  Nine months ended September 30,
(in thousands)                                                        2022                2021
Net cash provided by (used in) operating activities               $  114,464          $ (63,426)
Net cash used in investing activities                                (59,245)           (38,603)
Net cash provided by financing activities                             12,854             62,093


Operating Activities

Net cash provided by operating activities for the nine months ended
September 30, 2022 was $114.5 million compared to net cash used in operating
activities of $63.4 million for the nine months ended September 30, 2021. Net
cash provided by operating activities for the nine months ended September 30,
2022 reflects net income of $24.7 million, as well as the add back for non-cash
charges totaling $112.7 million, primarily driven by $54.8 million in
stock-based compensation expense, $28.0 million of depreciation, $14.8 million
of amortization related to intangibles and $13.5 million of unrealized foreign
exchange losses on forward contracts. These changes were partially offset by
changes in operating assets and liabilities of $22.9 million. Net cash used in
operating activities for the nine months ended September 30, 2021 reflects the
net loss of $77.8 million, which includes the one-time phantom shares bonuses,
as well as changes in operating assets and liabilities of $42.4 million. These
                                       32

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

Table of Contents



changes were partially offset by the add back for non-cash charges totaling
$56.8 million, primarily driven by $25.0 million in stock-based compensation
expense, $20.4 million of depreciation and $14.1 million of amortization related
to intangibles, partially offset by deferred taxes of $9.7 million.

Investing Activities



Net cash used in investing activities for the nine months ended September 30,
2022 was $59.2 million compared to net cash used in investing activities of
$38.6 million for the nine months ended September 30, 2021. Net cash used in
investing activities primarily consisted of investments in technology and
computers as well as build-out costs associated with site expansions to support
revenue growth. Net cash used in investing activities for the nine months ended
September 30, 2022 included the acquisition of heloo, net of cash received.

Financing Activities



Net cash provided by financing activities for the nine months ended
September 30, 2022 was $12.9 million compared to net cash provided by financing
activities of $62.1 million for the nine months ended September 30, 2021. Net
cash provided by financing activities for the nine months ended September 30,
2022 consisted primarily of proceeds from the 2022 Credit Facilities, borrowings
from our 2019 Revolving Credit Facility and proceeds from employee stock plans,
partially offset by payments on long-term debt, including the repayment of all
outstanding borrowings under the 2019 Credit Facilities, payments to acquire
shares under our share repurchase program, payments for taxes related to net
share settlement of equity awards and payments for debt financing fees. Net cash
provided by financing activities for the nine months ended September 30, 2021
consisted of proceeds from the IPO, net of underwriters' fees, partially offset
by distribution of dividends, payments for offering costs and payments on
long-term debt.

Critical Accounting Policies and Estimates



Except as described in Note 2, "Summary of Significant Accounting Policies"
included in this Quarterly Report in the Notes to Unaudited Condensed
Consolidated Financial Statements, there have been no material changes to our
critical accounting policies or in the underlying accounting assumptions and
estimates used in such policies as reported in our Annual Report.

Recent Accounting Pronouncements



For additional information regarding recent accounting pronouncements adopted
and under evaluation, refer to Note 2, "Summary of Significant Accounting
Policies" in the Notes to Unaudited Condensed Consolidated Financial Statements
included in this Quarterly Report.

© Edgar Online, source Glimpses