Unity Announces Fourth Quarter and Full Year 2020 Financial Results

Fourth quarter revenue of $220.3 million, up 39% year-over-year

Monthly active end users, downloads, and mobile market share hit record levels

Unity Software Inc. (NYSE: U), the world’s leading platform for creating and operating interactive, real-time 3D content, today announced results for the fourth quarter and year ended December 31, 2020.

“Unity achieved record fourth quarter and full year 2020 revenues in an unprecedented and fast changing technological and economic environment,” said John Riccitiello, President and Chief Executive Officer of Unity. “As the leader in creating and operating tools for the world of real-time 3D content, we continue to invest with the intent to capture what we believe is a substantial opportunity ahead in 2021 and years beyond.”

“Our fourth quarter revenue of $220.3 million, a 39% increase year-over-year, substantiates our focus on innovation and our powerful go-to-market strategy,” said Kim Jabal, Chief Financial Officer of Unity. “Our full year 2021 revenue outlook is a range of $950 million to $970 million, with non-GAAP operating margin of (9)% to (11)%, demonstrating the continued growth in our business and our dedication to a path to free cash flow break-even.”

Fourth Quarter 2020 Financial Highlights

Revenue was $220.3 million, an increase of 39% from the fourth quarter of 2019.
Create Solutions, Operate Solutions, and Strategic Partnerships and Other revenue was $66.9 million, $134.3 million, and $19.1 million, respectively, an increase (decrease) of 39%, 55%, and (19)%, respectively, from the fourth quarter of 2019.
Loss from operations was $80.8 million, or 37% of revenue, compared to loss from operations of $48.6 million, or 31% of revenue, in the fourth quarter of 2019. Our fourth quarter 2020 results were impacted by an increase in stock-based compensation expense.
Non-GAAP loss from operations was $20.1 million, or 9% of revenue, compared to a non-GAAP loss from operations of $23.9 million, or 15% of revenue, in the fourth quarter of 2019.
Basic and diluted net loss per share was $0.31, compared to basic and diluted net loss per share of $0.97 in the fourth quarter of 2019.
Basic and diluted non-GAAP net loss per share was $0.10, compared to basic and diluted non-GAAP net loss per share of $0.79 in the fourth quarter of 2019.
793 customers each generated more than $100,000 of revenue in the trailing 12 months as of December 31, 2020, compared to 600 as of December 31, 2019.
Dollar-based net expansion rate as of December 31, 2020 was 138% compared to 133% as of December 31, 2019.
Net cash provided by operating activities was $14.8 million for the fourth quarter of 2020, compared to net cash provided by operating activities of $0.9 million for the same period last year. Free cash flow in the fourth quarter of 2020 was $3.6 million, compared to $(9.7) million for the same period last year. Cash, cash equivalents, and restricted cash were $1.3 billion as of December 31, 2020 compared to $0.1 billion as of December 31, 2019.

Full Year 2020 Financial Highlights

Revenue was $772.4 million, an increase of 43% from 2019.
Create Solutions, Operate Solutions, and Strategic Partnerships and Other revenue was $231.3 million, $471.2 million, and $70.0 million, respectively, an increase (decrease) of 37%, 61%, and (12)%, respectively, from 2019.
Loss from operations was $274.8 million, or 36% of revenue, compared to loss from operations of $150.7 million, or 28% of revenue, in 2019. Our 2020 full year GAAP results were impacted by an increase in stock-based compensation expense, including a one-time charge of $47.8 million associated with the recognition of restricted stock unit expense in connection with our initial public offering (“IPO”), as well as a charge of $63.6 million related to the donation of 750,000 shares of our common stock to a charitable foundation after the closing of our IPO in our third quarter.
Non-GAAP loss from operations was $50.6 million, or 7% of revenue, compared to a non-GAAP loss from operations of $91.8 million, or 17% of revenue, in 2019.
Basic and diluted net loss per share was $1.66, compared to basic and diluted net loss per share of $2.39 in 2019.
Basic and diluted non-GAAP net loss per share was $0.39, compared to basic and diluted non-GAAP net loss per share of $1.95 in 2019.
Net cash provided by operating activities was $19.9 million for 2020, compared to net cash used in operating activities of $67.9 million in the prior year. Free cash flow in 2020 was $(20.2) million, compared to $(95.0) million in 2019.

Recent Business Highlights

Software built with Unity worked on day one across new silicon, game consoles, and more. Unity developers launched game titles on the same day as each new generation of Microsoft and Sony Interactive Entertainment consoles. These releases were the result of years of partnership and collaboration with Microsoft and Sony Interactive Entertainment, ensuring that Unity developers were ready for the new hardware, not only at launch, but at every step of development. Titles made with Unity included Morkredd, an Xbox X|S Console Exclusive, and Haven and Overcooked 2: All You Can Eat, for both PlayStation5 and Xbox X|S. Also in the fourth quarter, the release of Apple’s M1 chipset and the Microsoft HoloLens 2 Development Edition both included Unity technology deeply integrated, rounding out the variety of new platform types on which developers can deploy and operate real-time 3D (“RT3D”) applications.
Unity introduced Forma, which is designed to transform how businesses create and market their products to consumers. In late 2020, we introduced Unity Forma, a purpose-built tool that streamlines the creation of configurable, photorealistic digital marketing content, including high-definition product rendering and videos, as well as interactive 3D experiences (like car configurators, for example) that bring products to life online. Additionally, Unity acquired RestAR, a Tel Aviv-based computer vision and deep learning company that enables fashion brands, online retailers, and marketers to scan and render physical consumer products in high-quality 3D, using only a mobile device. Used in synergy with Forma, we believe that RestAR will extend the power of interactive RT3D technology to marketers of all types by generating a digital twin of any product or object in 3D.
Unity’s Operate Solutions services, including Monetization, Game Services, and a Multiplayer Suite, continued steady growth. For example, MatchMaker, launched in March 2020, is already being used in games like Fall Guys: Ultimate Knockout, Worms Rumble, and Medal of Honor: Above and Beyond. The service connects game players with applicable cloud resources and is designed to ensure that players are matched appropriately for the best play experience. In fact, Respawn Entertainment released Medal of Honor: Above and Beyond in December 2020 leveraging Unity’s Multiplay, MatchMaker, Game Backend, and Vivox voice services. We also introduced the Game Growth Program, an accelerator program providing select mobile, free-to-play game developers technology support, resources, and user acquisition funding to effectively scale their games.
Engagement and market share grew in 2020. In 2020, we saw improvement in three interrelated and revealing metrics. Games made with Unity accounted for 71% of the top 1,000 mobile games in the fourth quarter of 20201. Monthly active end users who consumed content created or operated with Unity reached, on average, 2.7 billion per month in the fourth quarter of 2020, up 63% from a year earlier2. Lastly, applications built with Unity were downloaded, on average, five billion times per month in the fourth quarter of 2020, up 41% from last year.

Outlook

Unity is providing the following guidance for the first quarter of and full year ending December 31, 2021.

Q1 2021

2021

Guidance

Revenue (in millions)

$210 — $220

$950 — $970

Year-over-year revenue growth

26% — 32%

23% — 26%

Non-GAAP loss from operations (in millions)

($30) — ($40)

($90) — ($105)

Non-GAAP operating margin

(14%) — (19%)

(9)% — (11%)

Weighted-average fully diluted shares outstanding

324M

Unity has not reconciled its expectations as to non-GAAP loss from operations and non-GAAP operating margin to their GAAP equivalents because stock-based compensation expense, employer tax related to employee stock transactions, and non-cash charitable contribution expense cannot be reasonably determined or predicted at this time. Accordingly, a reconciliation is not available, although it is important to note that these factors could be material to Unity’s results computed in accordance with GAAP.

Long-Term View and Impact of COVID-19 and IDFA

Our goal is to build a company that delivers revenue growth of approximately 30% over the long run. Of course, business, like life, is not linear, so it is likely that some quarters and years will be higher or lower than we expect, but even so, we believe the opportunities in front of us make such a goal achievable.
When thinking about 2021 guidance, we want to level set on where we are starting the year revenue-wise on a normalized basis. Our best estimate is that netted across our lines of business, COVID-19 boosted our revenue by approximately $25 million, or 3% of revenue, for the full year 2020.
COVID-19 protocols and precautions also materially reduced travel and spending on events and facilities in 2020, saving approximately $40 million in operating expenses, net of some reinvestment, that will likely not be repeated in future years.
We expect the arrival of Apple’s iOS14’s privacy modifications on IDFA will affect the way mobile game developers acquire customers and how they optimize lifetime customer value. Although it’s difficult to estimate, our guidance assumes IDFA changes begin in the spring and will reduce our revenue by approximately $30 million, or 3% of revenue, in 2021.

Earnings Webcast Details

Unity plans to host a video webcast for analysts and investors today to discuss its fourth quarter and full year 2020 financial results and outlook for its first quarter and full year 2021. The video webcast is scheduled to begin at 2:00 p.m. Pacific Time/5:00 p.m. Eastern Time and can be accessed at the Unity Investor Relations website at investors.unity.com. The video webcast will be available live, and a replay will be available on the Investor Relations website following completion of the live broadcast for approximately 90 days.

About Unity

Unity is the world’s leading platform for creating and operating interactive, real-time 3D content. Our platform provides a comprehensive set of software solutions to create, run, and monetize interactive, real-time 2D and 3D content for mobile phones, tablets, PCs, consoles, and augmented and virtual reality devices. We serve customers of all sizes, at every stage of maturity, from individual creators to large enterprises. For more information, visit unity.com.

Unity uses its Investor Relations website (investors.unity.com), filings with the SEC, press releases, public conference calls, and public webcasts as means of disclosing material nonpublic information and for complying with its disclosure obligations under Regulation FD.

Use of Non-GAAP Financial Measures

Reconciliations of non-GAAP financial measures to Unity’s financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section of the tables titled “About Non-GAAP Financial Measures.”

Forward-Looking Statements

This press release contains “forward-looking statements,” as that term is defined under federal securities laws, including, but not limited to, statements regarding Unity’s first quarter and full year 2021 outlook and future financial performance, including Unity’s dedication to a path to free cash flow break-even; strategies, business plans, priorities and objectives, potential market and growth opportunities, including Unity’s goal to be a company that delivers revenue growth of approximately 30% over the long run and the achievability of that goal; product features, functionality, and expected benefits to the business and our customers; competitive position; product strategies and future product and platform features; technological or market trends; and industry environment. The words “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “seek,” “plan,” “project,” “looking ahead,” “look to,” “move into,” and similar expressions are intended to identify forward-looking statements. These forward-looking statements are subject to risks, uncertainties, and assumptions. If the risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. Risks include, but are not limited to: (i) the impact of the ongoing COVID-19 pandemic on our business, as well as our customers, prospects, partners, and service providers; (ii) our ability to achieve profitability and the timing for any such achievement; (iii) our ability to retain existing customers and expand the use of our platform; (iv) our ability to further expand into new industries and attract new customers; (v) the impact of any changes of terms of service, policies or technical requirements from operating system platform providers or application stores which may result in changes to our or our customers’ business practices; (vi) our ability to maintain favorable relationships with hardware, operating system, device, game console and other technology providers; (vii) our ability to compete effectively in the markets in which we participate; (viii) breaches in our security measures, unauthorized access to our platform, our data, or our customers’ or other users’ personal data; (ix) our ability to manage growth effectively; and (x) the rapidly changing and increasingly stringent laws, contractual obligations and industry standards that relate to privacy, data security and the protection of children. Further information on these and additional risks that could affect Unity’s results is included in our filings with the Securities and Exchange Commission (“SEC”), including our Quarterly Report on Form 10-Q filed with the SEC on November 13, 2020, and our future reports that we may file with the SEC from time to time, which could cause actual results to vary from expectations. Unity assumes no obligation to, and does not currently intend to, update any such forward-looking statements after the date of this release.

Any unreleased services, features, or functions referenced in this document, our website, or other press releases or public statements that are not currently available are subject to change at Unity’s discretion and may not be delivered as planned or at all. Customers who purchase Unity services should make their purchase decisions based upon services, features, and functions that are currently available.

© 2021 Unity Software Inc. All rights reserved. The Unity design logos, “Unity” and our other registered or common law trademarks, service marks, or trade names are the property of Unity Software Inc. or its affiliates. Other trade names, trademarks, and service marks are the property of their respective owners.

About Non-GAAP Financial Measures

To supplement our consolidated financial statements prepared and presented in accordance with generally accepted accounting principles in the United States, or GAAP, we use certain non-GAAP performance financial measures, as described below, to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe the following non-GAAP measures are useful in evaluating our operating performance. We are presenting these non-GAAP financial measures because we believe, when taken collectively, they may be helpful to investors because they provide consistency and comparability with past financial performance.

However, non-GAAP financial measures have limitations in their usefulness to investors because they have no standardized meaning prescribed by GAAP and are not prepared under any comprehensive set of accounting rules or principles. In addition, other companies, including companies in our industry, may calculate similarly-titled non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. As a result, our non-GAAP financial measures are presented for supplemental informational purposes only and should not be considered in isolation or as a substitute for our consolidated financial statements presented in accordance with GAAP.

Non-GAAP Gross Profit, Non-GAAP Operating Expenses, and Non-GAAP Loss from Operations

We define non-GAAP gross profit as gross profit excluding stock-based compensation expense and employer tax related to employee stock transactions. We define non-GAAP research and development expense and non-GAAP sales and marketing expense as research and development expense and sales and marketing expense, respectively, excluding stock-based compensation expense, employer tax related to employee stock transactions, and amortization of acquired intangible assets expense. We define non-GAAP general and administrative expense as general and administrative expense excluding stock-based compensation expense, employer tax related to employee stock transactions, and non-cash charitable contribution expense. We define non-GAAP loss from operations as loss from operations excluding stock-based compensation expense, employer tax related to employee stock transactions, amortization of acquired intangible assets expense, and non-cash charitable contribution expense.

We use non-GAAP gross profit and non-GAAP loss from operations in conjunction with traditional GAAP measures to evaluate our financial performance. We believe that non-GAAP gross profit and non-GAAP loss from operations provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as these metrics exclude stock-based compensation expense, employer tax related to employee stock transactions, amortization of acquired intangible assets expense, and non-cash charitable contribution expense, which we do not consider to be indicative of our overall operating performance.

Non-GAAP gross profit, non-GAAP operating expenses, and non-GAAP loss from operations have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

they exclude expense associated with our equity compensation plan, although equity compensation has been, and will continue to be, an important part of our compensation strategy;
non-GAAP research and development expense, non-GAAP sales and marketing expense, and non-GAAP loss from operations exclude the expense of amortization of acquired intangible assets, and although these are non-cash expenses, the assets being amortized may have to be replaced in the future and the aforementioned non-GAAP measures do not reflect cash expenditure for such replacements;
non-GAAP general and administrative expense and non-GAAP loss from operations exclude the expense associated with the charitable contribution of common stock to a donor-advised fund, and although this is a non-cash expense, we may make similar charitable contributions in the future; and
the expenses and other items that we exclude in our calculation of non-GAAP net loss and non-GAAP net loss per share may differ from the expenses and other items, if any, that other companies may exclude from this measure or similarly titled measures, which reduces their usefulness as comparative measures.

Non-GAAP Net Loss and Non-GAAP Net Loss per Share

We define non-GAAP net loss and non-GAAP net loss per share as net loss and net loss per share excluding stock-based compensation expense, employer tax related to employee stock transactions, amortization of acquired intangible assets expense, and non-cash charitable contribution expense, as well as the related tax effects of these items. Non-GAAP net loss per share also adds back expense relating to deemed dividends representing excess paid over initial issuance price to repurchase convertible preferred stock. We use non-GAAP net loss and non-GAAP net loss per share in conjunction with traditional GAAP measures to evaluate our financial performance. We believe that these non-GAAP measures provide our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations.

Non-GAAP net loss and non-GAAP net loss per share have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

they exclude expense associated with our equity compensation plan, although equity compensation has been, and will continue to be, an important part of our compensation strategy;
they exclude the expense of amortization of acquired intangible assets, and although these are non-cash expenses, the assets being amortized may have to be replaced in the future and non-GAAP loss from operations does not reflect cash expenditure for such replacements;
they exclude the expense associated with the charitable contribution of common stock to a donor-advised fund, and although this is a non-cash expense, we may make similar charitable contributions in the future;
as further described below, we must make certain assumptions in order to determine the income tax effect adjustment for non-GAAP net loss, which assumptions may not prove to be accurate; and
the expenses and other items that we exclude in our calculation of non-GAAP net loss and non-GAAP net loss per share may differ from the expenses and other items, if any, that other companies may exclude from this measure or similarly titled measures, which reduces their usefulness as comparative measures.

Income Tax Effects of Non-GAAP Adjustments

We utilize a fixed projected tax rate in our computation of non-GAAP income tax effects to provide better consistency across interim reporting periods. In projecting this non-GAAP tax rate, we utilize a financial projection that excludes the direct impact of the non-GAAP adjustments described above, and eliminates the effects of non-recurring and period specific items which can vary in size and frequency. The projected rate considers other factors such as our current operating structure, existing tax positions in various jurisdictions, and key legislation in major jurisdictions where we operate. For the year ended December 31, 2020, the non-GAAP tax rate was (17)%. For the year ending December 31, 2021, we have determined the projected non-GAAP tax rate to be (22)%. We will periodically re-evaluate this tax rate, as necessary, for significant events, based on relevant tax law changes, material changes in the forecasted geographic earnings mix, and any significant acquisitions.

Free Cash Flow

We define free cash flow as net cash used in operating activities less cash used for purchases of property and equipment. We believe that free cash flow is a useful indicator of liquidity as it measures our ability to generate cash, or our need to access additional sources of cash, to fund operations and investments.

Free cash flow has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

it is not a substitute for net cash used in operating activities;
other companies may calculate free cash flow or similarly titled non-GAAP measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of free cash flow as a tool for comparison; and
the utility of free cash flow is further limited as it does not reflect our future contractual commitments and does not represent the total increase or decrease in our cash balance for any given period.

Key Metrics

We monitor the following key metrics to help us evaluate the health of our business, identify trends affecting our growth, formulate goals and objectives, and make strategic decisions.

Customers Contributing More Than $100,000 of Revenue

We focus on the number of customers that generated more than $100,000 of revenue in the trailing 12 months, as this segment of our customer base represents the majority of our revenue and revenue growth. We define a customer as an individual or entity that generated revenue during the measurement period. A single organization with multiple divisions, segments, or subsidiaries is generally counted as a single customer, even though we may enter into commercial agreements with multiple parties within that organization.

Dollar-Based Net Expansion Rate

We track our performance by measuring our dollar-based net expansion rate, which compares our Create and Operate Solutions revenue from the same set of customers across comparable periods, calculated on a trailing 12-month basis. Our dollar-based net expansion rate as of a period end is calculated as current period revenue divided by prior period revenue. Prior period revenue is the trailing 12-month revenue measured as of such prior period end and includes revenue from all customers that contributed revenue during such trailing 12-month period. Current period revenue is the trailing 12-month revenue from these same customers as of the current period end. Our dollar-based net expansion rate includes the effect of any customer renewals, expansion, contraction, and churn but excludes revenue from new customers in the current period.

UNITY SOFTWARE INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except par value)

(Unaudited)

As of

December 31, 2020

December 31, 2019

Assets

Current assets:

Cash and cash equivalents

1,272,578

129,959

Marketable securities

479,406

—

Accounts receivable, net of allowances of $2,714 and $9,052 as of December 31, 2020 and 2019, respectively

274,255

204,898

Prepaid expenses

32,025

23,142

Other current assets

22,396

9,418

Total current assets

2,080,660

367,417

Property and equipment, net

95,544

78,976

Operating lease right‑of‑use assets

103,609

—

Goodwill

286,251

218,305

Intangible assets, net

57,459

62,034

Restricted cash

21,369

17,137

Other assets

26,333

18,991

Total assets

2,671,225

762,860

Liabilities and stockholders’ equity

Current liabilities:

Accounts payable

11,303

10,706

Accrued expenses and other current liabilities

106,306

66,463

Publisher payables

182,269

137,664

Income and other taxes payable

64,116

35,715

Deferred revenue

113,853

85,980

Operating lease liabilities

25,375

—

Total current liabilities

503,222

336,528

Long-term deferred revenue

20,523

10,596

Long-term operating lease liabilities

98,532

—

Other long-term liabilities

11,805

21,825

Total liabilities

634,082

368,949

Commitments and contingencies

Stockholders’ equity:

Convertible preferred stock, $0.000005 par value; no shares authorized, issued, and outstanding as of December 31, 2020; 102,674 shares authorized, and 95,899 shares issued and outstanding as of December 31, 2019

—

686,559

Preferred stock, $0.000005 par value; 100,000 shares authorized, and no shares issued and outstanding as of December 31, 2020; no shares authorized, issued, and outstanding as of December 31, 2019

—

Common stock, $0.000005 par value; 1,000,000 and 300,000 shares authorized as of December 31, 2020 and 2019, respectively; 273,537 and 123,261 shares issued and outstanding as of December 31, 2020 and 2019, respectively

Additional paid-in capital

2,838,057

226,173

Accumulated other comprehensive loss

(3,418

)

(3,632

)

Accumulated deficit

(797,498

)

(515,190

)

Total stockholders’ equity

2,037,143

393,911

Total liabilities and stockholders’ equity

2,671,225

762,860

UNITY SOFTWARE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(In thousands, except per share amounts)

(Unaudited)

Three Months Ended

Year Ended

December 31,

2020

2019

2020

2019

Revenue

220,336

158,071

772,445

541,779

Cost of revenue

52,507

29,995

172,347

118,597

Gross profit

167,829

128,076

600,098

423,182

Operating expenses

Research and development

120,008

73,096

403,515

255,928

Sales and marketing

68,677

48,813

216,416

174,135

General and administrative

59,991

54,747

254,979

143,788

Total operating expenses

248,676

176,656

874,910

573,851

Loss from operations

(80,847

)

(48,580

)

(274,812

)

(150,669

)

Interest expense

(117

)

—

(1,520

)

—

Interest income and other expense, net

(3,056

)

(79

)

(3,885

)

(2,573

)

Loss before provision for income taxes

(84,020

)

(48,659

)

(280,217

)

(153,242

)

Provision for income taxes

(518

)

1,920

2,091

9,948

Net loss

(83,502

)

(50,579

)

(282,308

)

(163,190

)

Other comprehensive income (loss), net of taxes:

Change in foreign currency translation adjustment

136

161

(155

)

Change in unrealized gains (losses) on investments

—

Comprehensive loss

(83,420

)

(50,443

)

(282,094

)

(163,345

)

Basic and diluted net loss per share:

Net loss per share attributable to our common stockholders, basic and diluted

(0.31

)

(0.97

)

(1.66

)

(2.39

)

Weighted-average shares used in per share calculation attributable to our common stockholders, basic and diluted

272,134

122,363

169,973

114,442

UNITY SOFTWARE INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

Three Months Ended December 31,

Year Ended December 31,

2020

2019

2020

2019

Operating activities

Net loss

(83,502

)

(50,579

)

(282,308

)

(163,190

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

Depreciation and amortization

11,690

9,816

42,974

31,113

Common stock charitable donation expense

—

63,615

—

Stock-based compensation expense

51,102

7,082

134,554

30,959

Stock-based compensation expense in connection with modified awards for certain employees

13,521

Other

1,728

(24

)

3,246

133

Changes in assets and liabilities, net of effects of acquisitions:

Accounts receivable, net

(48,576

)

(41,398

)

(63,294

)

(49,420

)

Prepaid expenses

(5,958

)

366

(9,131

)

(9,269

)

Other current assets

(2,902

)

2,084

(12,985

)

4,457

Operating lease right-of-use assets

5,665

—

23,923

—

Deferred tax, net

(1,922

)

2,996

(213

)

(4,466

)

Other assets

(1,724

)

(2,524

)

(1,867

)

(7,657

)

Accounts payable

1,632

(414

)

(2,526

)

473

Accrued expenses and other current liabilities

21,935

9,695

41,618

12,432

Publisher payables

31,126

33,143

44,605

20,174

Income and other taxes payable

21,763

(2,752

)

19,525

13,166

Operating lease liabilities

(2,724

)

—

(20,204

)

—

Other long-term liabilities

(4,449

)

1,839

898

8,587

Deferred revenue

19,814

18,041

37,408

31,051

Net cash provided by (used in) operating activities

14,765

892

19,913

(67,936

)

Investing activities

Purchases of marketable securities

(482,453

)

—

(482,453

)

—

Proceeds from principal repayments on marketable securities

1,644

—

1,644

—

Purchase of non-marketable investments

(1,000

)

—

(1,000

)

—

Purchase of property and equipment

(11,200

)

(10,593

)

(40,156

)

(27,035

)

Acquisition of intangible assets

—

(750

)

—

Business acquisitions, net of cash acquired

(17,507

)

(38,475

)

(52,475

)

(192,506

)

Net cash used in investing activities

(510,516

)

(49,068

)

(575,190

)

(219,541

)

Financing activities

Proceeds from revolving credit facility

—

125,000

—

Payment of principal related to revolving credit facility

—

(125,000

)

—

Payment of debt issuance costs

—

(370

)

(247

)

(370

)

Proceeds from initial public offering, net of underwriting discounts, commissions, and offering costs

(2,563

)

—

1,417,582

—

Proceeds from issuance of convertible preferred stock, net of issuance costs

—

149,970

124,918

Proceeds from issuance of common stock

—

104,318

100,000

460,200

Repurchase and extinguishment of convertible preferred stock

—

(100,000

)

—

(148,714

)

Purchase and retirement of treasury stock

—

(4,208

)

(110

)

(286,375

)

Proceeds from exercise of stock options

9,945

931

25,404

11,813

Proceeds from exercise of stock options in connection with nonrecourse promissory note

—

8,856

—

Net cash provided by financing activities

7,382

671

1,701,455

161,472

Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash

492

155

673

(172

)

Increase (decrease) in cash, cash equivalents, and restricted cash

(487,877

)

(47,350

)

1,146,851

(126,177

)

Cash and restricted cash, beginning of period

1,781,824

194,446

147,096

273,273

Cash, cash equivalents, and restricted cash, end of period

1,293,947

147,096

1,293,947

147,096

UNITY SOFTWARE INC.

RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL MEASURES

(In thousands, except percentages and per share data)

(Unaudited)

Three Months Ended

Year Ended

December 31,

2020

2019

2020

2019

Gross profit reconciliation

GAAP gross profit

167,829

128,076

600,098

423,182

Add:

Stock-based compensation expense

4,307

645

10,626

3,198

Employer tax related to employee stock transactions

477

1,117

193

Non-GAAP gross profit

172,613

128,723

611,841

426,573

GAAP gross margin

Non-GAAP gross margin

Operating expenses reconciliation

Research and development

GAAP research and development expense

120,008

73,096

403,515

255,928

Add:

Stock-based compensation expense

(23,925

)

(4,171

)

(66,038

)

(13,521

)

Employer tax related to employee stock transactions

(2,936

)

(321

)

(5,134

)

(1,643

)

Amortization of intangible assets expense

(3,106

)

(2,756

)

(12,142

)

(8,495

)

Non-GAAP research and development expense

90,041

65,848

320,201

232,269

GAAP research and development expense as a percentage of revenue

Non-GAAP research and development expense as a percentage of revenue

Sales and marketing

GAAP sales and marketing expense

68,677

48,813

216,416

174,135

Add:

Stock-based compensation expense

(8,923

)

(1,858

)

(23,769

)

(6,124

)

Employer tax related to employee stock transactions

(555

)

(888

)

(490

)

Amortization of intangible assets expense

(1,604

)

(1,024

)

(5,613

)

(3,075

)

Non-GAAP sales and marketing expense

57,595

45,923

186,146

164,446

GAAP sales and marketing expense as a percentage of revenue

Non-GAAP sales and marketing expense as a percentage of revenue

General and administrative

GAAP general and administrative expense

59,991

54,747

254,979

143,788

Add:

Stock-based compensation expense

(14,014

)

(13,929

)

(34,196

)

(21,637

)

Employer tax related to employee stock transactions

(908

)

(1,037

)

(482

)

Charitable contribution to donor-advised fund

—

(63,615

)

—

Non-GAAP general and administrative expense

45,069

40,813

156,131

121,669

GAAP general and administrative expense as a percentage of revenue

Non-GAAP general and administrative expense as a percentage of revenue

Loss from operations reconciliation

GAAP loss from operations

(80,847

)

(48,580

)

(274,812

)

(150,669

)

Add:

Stock-based compensation expense

51,169

20,603

134,629

44,480

Employer tax related to employee stock transactions

4,876

336

8,176

2,808

Amortization of intangible assets expense

4,710

3,780

17,755

11,570

Charitable contribution to donor-advised fund

—

63,615

—

Non-GAAP loss from operations

(20,092

)

(23,861

)

(50,637

)

(91,811

)

GAAP operating margin

(37

(31

(36

(28

Non-GAAP operating margin

(15

(17

Net loss and net loss per share reconciliation

GAAP net loss

(83,502

)

(50,579

)

(282,308

)

(163,190

)

Add:

Stock-based compensation expense

51,169

20,603

134,629

44,480

Employer tax related to employee stock transactions

4,876

336

8,176

2,808

Amortization of intangible assets expense

4,710

3,780

17,755

11,570

Charitable contribution to donor-advised fund

—

63,615

—

Income tax effect of non-GAAP adjustments

(4,474

)

(2,803

)

(7,437

)

(8,671

)

Non-GAAP net loss

(27,221

)

(28,663

)

(65,570

)

(113,003

)

GAAP net loss per share attributable to our common stockholders, basic and diluted

(0.31

)

(0.97

)

(1.66

)

(2.39

)

Total impact on net loss per share, basic and diluted, from non-GAAP adjustments

0.21

0.18

1.27

0.44

Non-GAAP net loss per share attributable to our common stockholders, basic and diluted

(0.10

)

(0.79

)

(0.39

)

(1.95

)

Weighted-average common shares used in GAAP net loss per share computation, basic and diluted

272,134

122,363

169,973

114,442

Weighted-average common shares used in non-GAAP net loss per share computation, basic and diluted

272,134

122,363

169,973

114,442

Free cash flow reconciliation

Net cash provided by (used in) operating activities

14,765

892

19,913

(67,936

)

Less:

Purchase of property and equipment

(11,200

)

(10,593

)

(40,156

)

(27,035

)

Free cash flow

3,565

(9,701

)

(20,243

)

(94,971

)

Net cash used in investing activities

(510,516

)

(49,068

)

(575,190

)

(219,541

)

Net cash provided by financing activities

7,382

671

1,701,455

161,472

1 Apptopia measures Unity’s market share across the Top Grossing and Top Free games charts in the iOS App Store and the Google Play store by taking the top 1,000 games by global MAU in the quarter, and identifying the share of games that have Unity SDK installed. As of third quarter 2020, the market share measurement was expanded from 13 countries to 58 countries and weighted by country player MAU. Direct comparison to figures made in earlier disclosures is no longer possible because the data we previously used is no longer available. Therefore, a comparison with the figure we presented in our Registration Statement on Form S-1 (File No. 333-248255) (which was an average of quarterly data calculated using our prior methodology) is no longer relevant. Calculated using our new methodology, in the fourth quarter of 2019, 65% of the top 1,000 mobile games were made with Unity.

2 We define monthly active end users as the number of unique devices that have started an application made with Unity, or that have requested an advertisement from Unity Ads, during the trailing 30 days from month end. Devices tracked include smartphones, tablets, PCs, Macs, and augmented and virtual reality devices, and exclude consoles and WebGL applications. This metric includes end users of both our non-paying and paying creators.

Source: Unity

View source version on businesswire.com: https://www.businesswire.com/news/home/20210204005404/en/

Investor Relations: Richard Davis richard.davis@unity3d.com

Media: Marisa Graves marisag@unity3d.com

UnitedHealth (NYSE:UNH)
Historical Stock Chart
From Mar 2024 to Apr 2024