“The trends we are seeing in the first quarter confirm that our strategy and execution are delivering measurable results,” said
Fourth Quarter 2025 Key Operational and Financial Metrics
- Marketplace GOV of
$580.6 million – down 42% from$994.4 million in Q4 2024 - Revenues of
$126.8 million – down 37% from$199.8 million in Q4 2024 - Net loss of
$428.7 million – down$424.2 million from a net loss of$4.4 million in Q4 2024 - Adjusted EBITDA of
$0.8 million – down$33.4 million from$34.2 million in Q4 2024
Full Year 2025 Key Operational and Financial Metrics
- Marketplace GOV of
$2,704.6 million – down 31% from$3,892.6 million in 2024 - Revenues of
$570.8 million – down 26% from$775.6 million in 2024 - Net loss of
$721.5 million – down$735.8 million from net income of$14.3 million in 2024 - Adjusted EBITDA of
$41.8 million – down$109.6 million from$151.4 million in 2024
Key Business Metrics and Non-
We use the following metrics to evaluate our performance, identify trends, formulate financial projections, and make strategic decisions. We believe these metrics provide useful information to investors and others in understanding and evaluating our results of operations in the same manner as management.
The following table summarizes our key business metrics and non-
| Three Months Ended | Years Ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Marketplace GOV(1) | $ | 580,587 | $ | 994,377 | $ | 2,704,573 | $ | 3,892,645 | |||||||
| Marketplace orders(2) | 1,766 | 2,613 | 8,336 | 11,556 | |||||||||||
| Resale orders(3) | 111 | 115 | 428 | 431 | |||||||||||
| Adjusted EBITDA(4) | $ | 840 | $ | 34,243 | $ | 41,822 | $ | 151,419 | |||||||
| (1) | Marketplace Gross Order Value (“Marketplace GOV”) represents the total transactional amount of Marketplace orders processed on our online platform during a period, inclusive of fees, exclusive of taxes, and net of event cancellations. During the three months and year ended | |
| (2) | Marketplace orders represent the total volume of Marketplace segment transactions processed on our online platform during a period, net of event cancellations. During the three months and year ended | |
| (3) | Resale orders represent the total volume of Resale segment transactions processed on a given platform (including our own) during a period, net of event cancellations. During the three months and year ended | |
| (4) | Adjusted EBITDA is a financial measure not defined under accounting principles generally accepted in | |
Financial Outlook for Full Year 2026
For the year ending
- Marketplace GOV in the range of
$2.2 billion to$2.6 billion - Adjusted EBITDA in the range of
$30.0 million to$40.0 million *
Financial Outlook for Q1 2026
For the quarter ending
- Marketplace GOV in the range of
$570.0 million to$620.0 million - Adjusted EBITDA in the range of
$8.0 million to$10.0 million * - Cash balance of
$125.0 million to$135.0 million
* We calculate forward-looking adjusted EBITDA based on internal forecasts that omit certain information that would be included in forward-looking net income (loss), the most directly comparable
Webcast Details
About
Founded in 2001,
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the
Contact:
Investors
investors@vividseats.com
Media
press@vividseats.com
CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share data) | |||||||
| 2025 | 2024 | ||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 102,702 | $ | 243,482 | |||
| Restricted cash | 604 | 1,166 | |||||
| Accounts receivable – net | 30,664 | 48,315 | |||||
| Inventory – net | 18,166 | 19,601 | |||||
| Prepaid expenses and other current assets | 26,336 | 32,607 | |||||
| Total current assets | 178,472 | 345,171 | |||||
| Property and equipment – net | 12,373 | 12,567 | |||||
| Right-of-use assets – net | 10,515 | 12,008 | |||||
| Intangible assets – net | 141,528 | 233,116 | |||||
| 283,915 | 943,119 | ||||||
| Deferred tax assets – net | 1,123 | 77,967 | |||||
| Investments | 5,365 | 6,929 | |||||
| Other assets | 3,575 | 5,219 | |||||
| Total assets | $ | 636,866 | $ | 1,636,096 | |||
| Liabilities, redeemable noncontrolling interests, and shareholders' equity (deficit) | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 153,418 | $ | 232,984 | |||
| Accrued expenses and other current liabilities | 125,957 | 165,047 | |||||
| Deferred revenue | 19,973 | 23,804 | |||||
| Current maturities of long-term debt | 3,930 | 3,950 | |||||
| Total current liabilities | 303,278 | 425,785 | |||||
| Long-term debt – net | 383,431 | 384,960 | |||||
| Long-term lease liabilities | 16,452 | 18,731 | |||||
| TRA liability | — | 155,720 | |||||
| Other liabilities | 18,834 | 36,865 | |||||
| Total liabilities | 721,995 | 1,022,061 | |||||
| Commitments and contingencies | |||||||
| Redeemable noncontrolling interests | — | 352,922 | |||||
| Shareholders' equity (deficit): | |||||||
| Class A common stock, | 23 | 14 | |||||
| Class B common stock, | — | 8 | |||||
| Additional paid-in capital | 1,368,067 | 1,267,710 | |||||
| (93,920 | ) | (75,568 | ) | ||||
| Accumulated deficit | (1,359,472 | ) | (930,171 | ) | |||
| Accumulated other comprehensive income (loss) | 173 | (880 | ) | ||||
| Total shareholders' equity (deficit) | (85,129 | ) | 261,113 | ||||
| Total liabilities, redeemable noncontrolling interests, and shareholders' equity (deficit) | $ | 636,866 | $ | 1,636,096 | |||
CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands) | |||||||||||||||
| Three Months Ended | Years Ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenues | $ | 126,814 | $ | 199,813 | $ | 570,776 | $ | 775,586 | |||||||
| Costs and expenses: | |||||||||||||||
| Cost of revenues (exclusive of depreciation and amortization shown separately below) | 42,144 | 52,477 | 173,438 | 201,854 | |||||||||||
| Marketing and selling | 56,677 | 79,452 | 230,562 | 285,146 | |||||||||||
| General and administrative | 34,343 | 52,398 | 173,880 | 202,123 | |||||||||||
| Depreciation and amortization | 11,703 | 12,584 | 49,392 | 44,238 | |||||||||||
| Impairment charges | 402,574 | — | 723,023 | — | |||||||||||
| Total costs and expenses | 547,441 | 196,911 | 1,350,295 | 733,361 | |||||||||||
| Income (loss) from operations | (420,627 | ) | 2,902 | (779,519 | ) | 42,225 | |||||||||
| Interest expense – net | 6,331 | 6,466 | 23,741 | 23,172 | |||||||||||
| Other expense (income) – net | 2,408 | (430 | ) | (151,956 | ) | (3,666 | ) | ||||||||
| Loss on extinguishment of debt | — | — | 801 | — | |||||||||||
| Income (loss) before income taxes | (429,366 | ) | (3,134 | ) | (652,105 | ) | 22,719 | ||||||||
| Income tax expense (benefit) | (704 | ) | 1,281 | 69,385 | 8,417 | ||||||||||
| Net income (loss) | (428,662 | ) | (4,415 | ) | (721,490 | ) | 14,302 | ||||||||
| Net income (loss) attributable to redeemable noncontrolling interests | (153,504 | ) | (3,528 | ) | (292,189 | ) | 4,877 | ||||||||
| Net income (loss) attributable to Class A common stockholders | $ | (275,158 | ) | $ | (887 | ) | $ | (429,301 | ) | $ | 9,425 | ||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) | |||||||
| Years Ended | |||||||
| 2025 | 2024 | ||||||
| Cash flows from operating activities | |||||||
| Net income (loss) | $ | (721,490 | ) | $ | 14,302 | ||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||
| Depreciation and amortization | 49,392 | 44,238 | |||||
| Amortization of leases | 1,514 | 1,697 | |||||
| Amortization of deferred financing costs | 970 | 988 | |||||
| Equity-based compensation | 36,734 | 50,429 | |||||
| Change in fair value of Intermediate Warrants | (5,924 | ) | (4,044 | ) | |||
| Loss on asset disposals | 555 | 277 | |||||
| Change in fair value of derivative asset | 2,201 | 800 | |||||
| Deferred income tax expense | 74,746 | 1,246 | |||||
| Non-cash interest expense (income) – net | 651 | (890 | ) | ||||
| Foreign currency loss (gain) – net | (126 | ) | 4,056 | ||||
| Adjustment of liabilities under TRA | (150,719 | ) | (6,166 | ) | |||
| Loss on extinguishment of debt | 801 | — | |||||
| Impairment charges | 723,023 | — | |||||
| Write-off of Sponsorship Loan | 2,024 | — | |||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable – net | 17,545 | 9,776 | |||||
| Inventory – net | 1,434 | 1,413 | |||||
| Prepaid expenses and other current assets | 5,820 | 1,161 | |||||
| Accounts payable | (79,463 | ) | (23,691 | ) | |||
| Accrued expenses and other current liabilities | (35,787 | ) | (30,164 | ) | |||
| Deferred revenue | (3,831 | ) | (10,870 | ) | |||
| Long-term lease liabilities | (2,302 | ) | (994 | ) | |||
| Other assets and liabilities – net | (9,367 | ) | 358 | ||||
| Net cash provided by (used in) operating activities | (91,599 | ) | 53,922 | ||||
| Cash flows from investing activities | |||||||
| Purchases of property and equipment | (2,164 | ) | (4,227 | ) | |||
| Purchases of personal seat licenses | (983 | ) | (737 | ) | |||
| Investments in developed technology | (16,108 | ) | (19,014 | ) | |||
| Purchases of seat images | (919 | ) | (347 | ) | |||
| Disbursement of Sponsorship Loan | — | (2,000 | ) | ||||
| Payments toward Acquired Domain Name Obligation | — | (417 | ) | ||||
| Net cash used in investing activities | (20,174 | ) | (26,742 | ) | |||
| Cash flows from financing activities | |||||||
| Payments of 2022 First | — | (689 | ) | ||||
| Payments of | — | (2,655 | ) | ||||
| Proceeds from 2024 First | — | 125,500 | |||||
| Repurchases of Class A common stock | (18,295 | ) | (22,982 | ) | |||
| Tax distributions to redeemable noncontrolling interests | (1,689 | ) | (10,014 | ) | |||
| Payments of taxes related to net settlement of equity incentive awards | (1,886 | ) | (714 | ) | |||
| Payment of deferred financing costs and other debt-related expenses | (162 | ) | (315 | ) | |||
| Payment of liabilities under TRA | (4,005 | ) | (77 | ) | |||
| Payments of 2024 First | (76,986 | ) | (1,975 | ) | |||
| Proceeds from 2025 First | 76,986 | — | |||||
| Payments of 2025 First | (2,948 | ) | — | ||||
| Payments toward Acquired Domain Name Obligation | (2,000 | ) | — | ||||
| Mergers and exchange of Class B common stock for Class A common stock in connection with Corporate Simplification | 1,621 | — | |||||
| Repurchase and retirement of fractional shares resulting from Reverse Stock Split | (5 | ) | — | ||||
| Net cash provided by (used in) financing activities | (29,369 | ) | 86,079 | ||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (200 | ) | (1,045 | ) | |||
| Net increase (decrease) in cash, cash equivalents, and restricted cash | (141,342 | ) | 112,214 | ||||
| Cash, cash equivalents, and restricted cash – beginning of period | 244,648 | 132,434 | |||||
| Cash, cash equivalents, and restricted cash – end of period | $ | 103,306 | $ | 244,648 | |||
| Supplemental disclosures of cash flow information | |||||||
| Cash paid for interest | $ | 27,681 | $ | 19,498 | |||
| Cash paid for income taxes | $ | 6,369 | $ | 5,469 | |||
Adjusted EBITDA
We present adjusted EBITDA, which is a non-
We believe adjusted EBITDA is useful for understanding, evaluating, and highlighting trends in our operating results and for making period-to-period comparisons of our business performance because it excludes the impact of items that are outside of our control and/or not reflective of ongoing performance related directly to the operation of our business.
Adjusted EBITDA is not based on any comprehensive set of accounting rules or principles and should not be considered a substitute for, or superior to, financial measures calculated in accordance with
The following table presents a reconciliation of adjusted EBITDA to net income (loss), the most directly comparable
| Three Months Ended | Years Ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income (loss) | $ | (428,662 | ) | $ | (4,415 | ) | $ | (721,490 | ) | $ | 14,302 | ||||
| Adjustments to reconcile net income (loss) to adjusted EBITDA: | |||||||||||||||
| Income tax expense (benefit) | (704 | ) | 1,281 | 69,385 | 8,417 | ||||||||||
| Interest expense – net | 6,331 | 6,466 | 23,741 | 23,172 | |||||||||||
| Depreciation and amortization | 11,703 | 12,584 | 49,392 | 44,238 | |||||||||||
| Sales tax liability(1) | 18 | 3,147 | (842 | ) | 5,760 | ||||||||||
| Transaction costs(2) | 1,936 | 2,877 | 10,752 | 9,528 | |||||||||||
| Equity-based compensation(3) | 2,848 | 12,144 | 36,734 | 50,429 | |||||||||||
| Litigation, settlements, and related costs(4) | 11 | 486 | 944 | 650 | |||||||||||
| Change in fair value of Intermediate Warrants(5) | (211 | ) | 1,669 | (5,924 | ) | (4,044 | ) | ||||||||
| Loss on asset disposals(6) | 175 | 117 | 555 | 277 | |||||||||||
| Change in fair value of derivative asset(7) | 1,360 | 263 | 2,201 | 800 | |||||||||||
| Foreign currency loss (gain) – net(8) | 2,237 | 3,790 | (126 | ) | 4,056 | ||||||||||
| Adjustment of liabilities under TRA(9) | (932 | ) | (6,166 | ) | (150,719 | ) | (6,166 | ) | |||||||
| Loss on extinguishment of debt(10) | — | — | 801 | — | |||||||||||
| Impairment charges(11) | 402,574 | — | 723,023 | — | |||||||||||
| Severance compensation(12) | 2,156 | — | 3,395 | — | |||||||||||
| Adjusted EBITDA | $ | 840 | $ | 34,243 | $ | 41,822 | $ | 151,419 | |||||||
| (1) | During the periods presented, we accrued for additional uncollected indirect tax liabilities in jurisdictions where we believed it was probable we should remit payment to | |
| (2) | Consists of (i) legal, accounting, tax, and other professional fees, (ii) personnel costs related to retention bonuses, (iii) integration costs, and (iv) other transaction-related expenses, none of which are considered indicative of our core operating performance. Costs in the three months and year ended | |
| (3) | Costs in the three months and year ended | |
| (4) | Relates to external legal costs, settlement costs, and insurance recoveries, none of which are considered indicative of our core operating performance. | |
| (5) | Relates to the revaluation of warrants issued in connection with the Merger Transaction (the “Intermediate Warrants”) that entitled | |
| (6) | Relates to disposals of fixed assets, which are not considered indicative of our core operating performance. | |
| (7) | Relates to the revaluation of derivatives recorded at fair value, which revaluations are not considered indicative of our core operating performance. | |
| (8) | Relates to net losses (gains) resulting from the impact of exchange rate changes on transactions denominated in non-functional currencies, which are not considered indicative of our core operating performance. | |
| (9) | Relates to the remeasurement and settlement of the TRA liability, which are not considered indicative of our core operating performance. | |
| (10) | Relates to losses incurred in connection with the extinguishment of our former first lien term loan, which are not considered indicative of our core operating performance. | |
| (11) | Relates to non-cash impairment charges related to our goodwill and certain indefinite-lived intangible assets triggered by the effects of recent declines in our financial performance, near-term outlook, and Class A common stock price, among other factors. | |
| (12) | Relates to severance-related payments made to terminated employees as a result of a reduction in employee headcount and the departure of certain members of our leadership team, which are not considered indicative of our core operating performance. |
Source: