(to prospectus dated February 14, 2025)
![[MISSING IMAGE: lg_angi-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0001705110/000110465925028288/lg_angi-4clr.jpg)
|
SEC Registration Fee
|
| | | $ | 119,498.81 | | |
|
Printing and Engraving Expenses
|
| | | | 138,000.00 | | |
|
Legal Fees and Expenses
|
| | | | 1,915,000.00 | | |
|
Accounting Fees and Expenses
|
| | | | 400,000.00 | | |
|
Total
|
| | | $ | 2,572,498.81 | | |
CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 2024
| | |
Angi
Historical Consolidated |
| |
Adjustments
Related to the Distribution |
| |
Notes
|
| |
Autonomous
Entity Adjustments |
| |
Notes
|
| |
Angi
Pro Forma |
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 416,434 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 416,434 | | |
Accounts receivable, net
|
| | | | 36,670 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 36,670 | | |
Other current assets
|
| | | | 41,981 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 41,981 | | |
Total current assets
|
| | | | 495,085 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 495,085 | | |
Capitalized software, leasehold improvements and equipment net
|
| | | | 79,564 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 79,564 | | |
Goodwill
|
| | | | 883,440 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 883,440 | | |
Intangible assets, net
|
| | | | 167,662 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 167,662 | | |
Deferred income taxes
|
| | | | 169,073 | | | | | | (9,849) | | | | | | 2 | | | | | | — | | | | | | | | | | | | 159,224 | | |
Other non-current assets, net
|
| | | | 35,911 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 35,911 | | |
TOTAL ASSETS
|
| | | $ | 1,830,735 | | | | | $ | (9,849) | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 1,820,886 | | |
LIABILITIES AND SHAREHOLDERS’EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 18,319 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 18,319 | | |
Deferred revenue
|
| | | | 42,008 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 42,008 | | |
Accrued expenses and other current liabilities
|
| | | | 171,351 | | | | | | 1,653 | | | | | | 1 | | | | | | 5,441 | | | | | | 5 | | | | | | 178,445 | | |
Total current liabilities
|
| | | | 231,678 | | | | | | 1,653 | | | | | | | | | | | | 5,441 | | | | | | | | | | | | 238,772 | | |
Long-term debt, net
|
| | | | 496,840 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 496,840 | | |
Deferred income taxes
|
| | | | 1,500 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,500 | | |
Other long-term liabilities
|
| | | | 37,916 | | | | | | 17,960 | | | | | | 2 | | | | | | — | | | | | | | | | | | | 55,876 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock $0.001 par value
|
| | | | 113 | | | | | | 422 | | | | | | 3 | | | | | | — | | | | | | | | | | | | 535 | | |
Class B convertible common stock $0.001par value
|
| | | | 422 | | | | | | (422) | | | | | | 3 | | | | | | — | | | | | | | | | | | | — | | |
Class C common stock $0.001 par value
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Additional paid-in capital
|
| | | | 1,465,640 | | | | | | (27,809) | | | | | | 2 | | | | | | — | | | | | | | | | | | | 1,437,831 | | |
Accumulated deficit
|
| | | | (195,015) | | | | | | (1,653) | | | | | | 1 | | | | | | (5,441) | | | | | | 5 | | | | | | (202,109) | | |
Accumulated other comprehensive loss
|
| | | | (2,495) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (2,495) | | |
Treasury stock
|
| | | | (205,864) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (205,864) | | |
Total shareholders’ equity
|
| | | | 1,062,801 | | | | | | (29,462) | | | | | | | | | | | | (5,441) | | | | | | | | | | | | 1,027,898 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 1,830,735 | | | | | $ | (9,849) | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 1,820,886 | | |
STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2024
| | |
Angi
Historical Consolidated |
| |
Adjustments
Related to the Distribution |
| |
Notes
|
| |
Autonomous
Entity Adjustments |
| |
Notes
|
| |
Angi
Pro Forma |
| ||||||||||||||||||
Revenue
|
| | | $ | 1,185,112 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 1,185,112 | | |
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | | 57,578 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 57,578 | | |
Gross profit
|
| | | | 1,127,534 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,127,534 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expense
|
| | | | 601,638 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 601,638 | | |
General and administrative expense
|
| | | | 319,999 | | | | | | 1,653 | | | | | | 1 | | | | | | 5,441 | | | | | | 5 | | | | | | 327,093 | | |
Product development expense
|
| | | | 95,360 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 95,360 | | |
Depreciation
|
| | | | 86,052 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 86,052 | | |
Amortization of intangibles
|
| | | | 2,600 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,600 | | |
Total operating costs and expenses
|
| | | | 1,105,649 | | | | | | 1,653 | | | | | | | | | | | | 5,441 | | | | | | | | | | | | 1,112,743 | | |
Operating income
|
| | | | 21,885 | | | | | | (1,653) | | | | | | | | | | | | (5,441) | | | | | | | | | | | | 14,791 | | |
Interest expense
|
| | | | (20,169) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (20,169) | | |
Other income, net
|
| | | | 18,361 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 18,361 | | |
Earnings before income taxes
|
| | | | 20,077 | | | | | | (1,653) | | | | | | | | | | | | (5,441) | | | | | | | | | | | | 12,983 | | |
Income tax benefit
|
| | | | 16,771 | | | | | | 397 | | | | | | 4 | | | | | | 1,306 | | | | | | 4 | | | | | | 18,474 | | |
Net earnings
|
| | | | 36,848 | | | | | | (1,256) | | | | | | | | | | | | (4,135) | | | | | | | | | | | | 31,457 | | |
Net earnings attributable to noncontrolling interests
|
| | | | (844) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (844) | | |
Net earnings attributable to Angi Inc. shareholders
|
| | | $ | 36,004 | | | | | $ | (1,256) | | | | | | | | | | | $ | (4,135) | | | | | | | | | | | $ | 30,613 | | |
Per share information attributable to Angi Inc. shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share(a)
|
| | | $ | 0.72 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.61 | | |
Diluted earnings per share(a)
|
| | | $ | 0.71 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.60 | | |
Weighted average common stock shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic(a) | | | | | 50,002 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50,002 | | |
Diluted(a) | | | | | 50,669 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50,669 | | |
CONSOLIDATED FINANCIAL STATEMENTS
| | |
Year Ended December 31, 2024
|
| |||||||||
| | |
Angi Historical
Consolidated |
| |
Angi
Pro Forma |
| ||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||
Basic EPS: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Net earnings
|
| | | $ | 36,848 | | | | | $ | 31,457 | | |
Net earnings attributable to noncontrolling interests
|
| | | | (844) | | | | | | (844) | | |
Net earnings attributable to Angi common stock shareholders
|
| | | $ | 36,004 | | | | | $ | 30,613 | | |
Denominator: | | | | | | | | | | | | | |
Weighted average basic common stock shares outstanding(a)
|
| | | | 50,002 | | | | | | 50,002 | | |
Earnings per share: | | | | | | | | | | | | | |
Earnings per share attributable to Angi common stock shareholders(a)
|
| | | $ | 0.72 | | | | | $ | 0.61 | | |
| | |
Year Ended December 31, 2024
|
| |||||||||
| | |
Angi Historical
Consolidated |
| |
Angi
Pro Forma |
| ||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||
Diluted EPS: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Net earnings
|
| | | $ | 36,848 | | | | | $ | 31,457 | | |
Net earnings attributable to noncontrolling interests
|
| | | | (844) | | | | | | (844) | | |
Net earnings attributable to Angi common stock shareholders
|
| | | $ | 36,004 | | | | | $ | 30,613 | | |
Denominator: | | | | | | | | | | | | | |
Weighted average basic common stock shares outstanding(a)
|
| | | | 50,002 | | | | | | 50,002 | | |
Dilutive securities(a)(b)(c)
|
| | | | 667 | | | | | | 667 | | |
Denominator for earnings per share-weighted average shares(a)(b)(c)
|
| | | | 50,669 | | | | | | 50,669 | | |
Earnings per share: | | | | | | | | | | | | | |
Earnings per share attributable to Angi common stock shareholders(a)
|
| | | $ | 0.71 | | | | | $ | 0.60 | | |