XML 62 R42.htm IDEA: XBRL DOCUMENT v3.21.2
Net Income (Loss) Per Share (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Earnings Per Share [Abstract]    
Summary of Basic and Diluted Net Income (Loss) Per Share Attributable to Common Stockholders
The following table sets forth the computation of basic and diluted net income (loss) per share attributable to common stockholders (in thousands, except share and per share data):
 
   
Three Months Ended
September 30,
   
Nine Months Ended
September 30,
 
   
2020
   
2021
   
2020
   
2021
 
Basic EPS
                               
Numerator:
                               
Net income (loss) attributable to AppLovin
  $ (89,688   $ 178     $ (106,415   $ 4,080  
Less:
                               
Income attributable to convertible preferred stock
                      (499
Income attributable to options exercised via promissory notes
          (1           (49
Income attributable to unvested early exercised options
                      (13
Income attributable to unvested RSA’s
                      (7
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss) attributable to common stock—Basic
  $ (89,688   $ 177     $ (106,415   $ 3,512  
   
 
 
   
 
 
   
 
 
   
 
 
 
Denominator:
                               
Weighted-average shares used in computing net income (loss) per share—Basic
    214,638,272       368,427,532       212,998,263       309,353,304  
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss) per share attributable to common stock—Basic
  $ (0.42   $ 0.00     $ (0.50   $ 0.01  
   
 
 
   
 
 
   
 
 
   
 
 
 
   
Three Months Ended
September 30,
   
Nine Months Ended
September 30,
 
   
2020
   
2021
   
2020
   
2021
 
Diluted EPS
                               
Numerator:
                               
Net income (loss) attributable to AppLovin
  $ (89,688   $ 178     $ (106,415   $ 4,080  
Less:
                               
Income attributable to convertible preferred stock
                      (475
Income attributable to options exercised via promissory notes
          (1           (47
Income attributable to unvested early exercised options
                      (12
Income attributable to unvested RSA’s
                      (7
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss) attributable to common stock—Diluted
  $ (89,688   $ 177     $ (106,415   $ 3,539  
   
 
 
   
 
 
   
 
 
   
 
 
 
Denominator:
                               
Weighted-average shares used in computing net income (loss) per share—Basic
    214,638,272       368,427,532       212,998,263       309,353,304  
Weighted-average dilutive stock options, RSUs, warrants and other convertible securities
          15,897,253               18,073,488  
   
 
 
   
 
 
   
 
 
   
 
 
 
Weighted-average shares used in computing net income (loss) per share—Diluted
    214,638,272       384,324,785       212,998,263       327,426,792  
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss) per share attributable to common stock—Diluted
  $ (0.42   $ 0.00     $ (0.50   $ 0.01  
   
 
 
   
 
 
   
 
 
   
 
 
 
The following table sets forth the computation of basic and diluted net income (loss) per share attributable to common stockholders for the years ended December 31, 2018, 2019 and 2020 (in thousands, except share and per share data):
 
   
Year Ended December 31,
 
   
2018
   
2019
   
2020
 
Basic EPS
                       
Numerator:
                       
Net income (loss)
  $ (259,995   $ 119,040     $ (125,187
Less:
                       
Income attributable to convertible preferred stock
          (39,500      
Income attributable to options exercises by promissory notes
          (1,088      
Income attributable to unvested early exercised options
          (39      
Income attributable to unvested RSA’s
          (2,037      
   
 
 
   
 
 
   
 
 
 
Net income (loss) attributable to common stock
  $ (259,995   $ 76,376     $ (125,187
   
 
 
   
 
 
   
 
 
 
Denominator:
                       
Weighted-average shares used in computing net income (loss) per share: Basic
    189,533,630       210,937,147       214,936,545  
   
 
 
   
 
 
   
 
 
 
Net income (loss) per share attributable to common stock: Basic
  $ (1.37   $ 0.36     $ (0.58
   
 
 
   
 
 
   
 
 
 
Diluted EPS
                       
Numerator:
                       
Net income (loss)
 
$
(259,995   $ 119,040     $ (125,187
Less:
                       
Income attributable to convertible preferred stock
          (39,329      
Income attributable to options exercises by promissory notes
          (1,083      
Income attributable to unvested early exercised options
          (39      
Income attributable to unvested RSA’s
          (2,028      
   
 
 
   
 
 
   
 
 
 
Net income (loss) attributable to common stock
  $ (259,995   $ 76,561     $ (125,187
   
 
 
   
 
 
   
 
 
 
Denominator:
                       
Weighted-average shares used in computing net income (loss) per share: Basic
    189,533,630       210,937,147       214,936,545  
Weighted-average dilutive stock options
          1,428,282        
   
 
 
   
 
 
   
 
 
 
Weighted-average shares used in computing net income (loss) per share: Diluted
    189,533,630       212,365,429       214,936,545  
   
 
 
   
 
 
   
 
 
 
Net income (loss) per share attributable to common stock: Diluted
  $ (1.37   $ 0.36     $ (0.58
   
 
 
   
 
 
   
 
 
 
Summary of Antidilutive Potential Common Shares
The following table presents the forms of antidilutive potential common shares:
 
    
As of September 30,
 
    
2020
    
2021
 
Convertible preferred stock
     109,090,908         
Stock options exercised for promissory notes
     7,862,499        2,884,999  
Shares issuable upon conversion of Athena convertible security
            334,946  
Early exercised stock options
     19,800        879,600  
Unvested RSAs
     1,908,687        242,316  
Stock options
     20,439,544        23,736  
Unvested RSUs
            2,828  
ESPP
            223,448  
    
 
 
    
 
 
 
Total antidilutive potential common shares
     139,321,438        4,591,873  
    
 
 
    
 
 
 
The following table presents the forms of antidilutive potential common shares:
 
    
Year Ended December 31,
 
    
2019
    
2020
 
Convertible preferred stock
     109,090,908        109,090,908  
Options exercised for promissory notes
     5,760,000        8,022,499  
Early exercised options
     11,337        19,800  
Unvested RSAs
     3,924,414        1,236,771  
Options
     7,439,700        20,754,985