Match Group Announces Third Quarter Results
Match Group (NASDAQ: MTCH) reported Q3 2025 results for the quarter ended September 30, 2025, delivering $914M in total revenue, up 2% Y/Y and $161M net income, up 18% Y/Y. RPP rose 7% Y/Y to $20.58 while Payers declined 5% Y/Y to 14.5M. Adjusted EBITDA was $301M (33% margin); excluding a $61M legal settlement and $2M restructuring, Adjusted EBITDA was $364M, +6% Y/Y (40% margin). Year-to-date operating cash flow and free cash flow were $758M and $716M. The company repurchased $550M of shares YTD, declared a $0.19 per-share dividend, and provided Q4 2025 guidance of $865–$875M revenue.
Product highlights include Tinder Chemistry rollout, Face Check expansion, Hinge international launches, and alternative payments savings targeting ~$90M in 2026.
Match Group (NASDAQ: MTCH) ha riportato i risultati del Q3 2025 per il trimestre chiuso al 30 settembre 2025, registrando 914 milioni di dollari di entrate totali, in aumento del 2% su base annua e 161 milioni di dollari di utile netto, in crescita dell'18% su base annua. L'RPP è salito del 7% rispetto all'anno precedente a 20,58 dollari mentre i Payers sono scesi del 5% su base annua a 14,5 milioni. L'Adjusted EBITDA è stato di 301 milioni di dollari (margine 33%); escludendo un risarcimento legale di 61 milioni di dollari e una ristrutturazione di 2 milioni, l'Adjusted EBITDA è stato di 364 milioni di dollari, +6% su base annua (margine del 40%). Il flusso di cassa operativo e il free cash flow da inizio anno sono stati rispettivamente 758 milioni di dollari e 716 milioni di dollari. L'azienda ha riacquistato 550 milioni di dollari di azioni da inizio anno, ha dichiarato un dividendo di 0,19 dollari per azione e ha fornito una guida per il Q4 2025 di 865–875 milioni di dollari di entrate.
Prodotto highlights includono il rollout di Tinder Chemistry, l'espansione di Face Check, i lanci internazionali di Hinge e risparmi sui pagamenti alternativi diretti a ~90 milioni nel 2026.
Match Group (NASDAQ: MTCH) informó resultados del tercer trimestre de 2025 para el trimestre terminado el 30 de septiembre de 2025, brindando 914 millones de dólares en ingresos totales, un 2% interanual y 161 millones de dólares de ingreso neto, un 18% interanual. RPP aumentó un 7% interanual a 20,58 dólares mientras que los Payers cayeron un 5% interanual a 14,5 millones. El EBITDA ajustado fue de 301 millones de dólares (margen del 33%); excluyendo un acuerdo legal de 61 millones de dólares y 2 millones de reestructuración, el EBITDA ajustado fue de 364 millones de dólares, +6% interanual (margen del 40%). El flujo de efectivo operativo y el flujo de efectivo libre en lo que va del año fueron 758 millones de dólares y 716 millones de dólares. La compañía recompró 550 millones de dólares en acciones en lo que va del año, declaró un dividendo de 0,19 dólares por acción y brindó una guía para el Q4 2025 de ingresos de 865–875 millones de dólares.
Productos destacan el lanzamiento de Tinder Chemistry, la expansión de Face Check, los lanzamientos internacionales de Hinge y ahorros en pagos alternativos que apuntan a ~90 millones en 2026.
Match Group (NASDAQ: MTCH)는 2025년 9월 30일 종료된 분기에 대한 2025년 3분기 실적을 발표했으며 총매출 9.14억 달러, 전년 대비 2% 증가, 순이익 1.61억 달러, 전년 대비 18% 증가를 기록했습니다. RPP는 전년 대비 7% 증가하여 20.58달러로 올랐고 Payers는 전년 대비 5% 감소하여 1450만으로 떨어졌습니다. 조정 EBITDA는 3.01억 달러(마진 33%)였으며, 6,100만 달러의 법적 합의와 200만 달러의 구조조정 비용을 제외하면 조정 EBITDA는 3.64억 달러로 전년 대비 +6% 증가(마진 40%)였습니다. 연간 누적 영업현금흐름과 자유현금흐름은 각각 7.58억 달러와 7.16억 달러였습니다. 회사는 연초 이후 자사주를 550백만 달러 매입했고, 주당 0.19달러의 배당금을 발표했으며, 2025년 4분기 매출 가이던스로 8.65억–8.75억 달러를 제시했습니다.
제품 강조에는 Tinder Chemistry의 출시, Face Check 확장, Hinge의 국제 출시, 대체 결제 절감으로 2026년에 약 9천만 달러를 기대하는 내용이 포함됩니다.
Match Group (NASDAQ: MTCH) a publié les résultats du T3 2025 pour le trimestre clos le 30 septembre 2025, avec 914 millions de dollars de revenus totaux, en hausse de 2% sur un an et 161 millions de dollars de bénéfice net, en hausse de 18% sur un an. Le RPP a augmenté de 7% sur un an pour atteindre 20,58 dollars tandis que les Payers ont diminué de 5% sur un an à 14,5 millions. L'EBITDA ajusté s'est élevé à 301 millions de dollars (marge 33 %); en excluant un règlement judiciaire de 61 millions de dollars et 2 millions de restructuration, l'EBITDA ajusté a été 364 millions de dollars, en hausse de 6% sur un an (marge 40%). Le flux de trésorerie opérationnel et le flux de trésorerie libre depuis le début de l'année étaient 758 millions de dollars et 716 millions de dollars. L'entreprise a racheté 550 millions de dollars d'actions à ce jour, déclaré un dividende de 0,19 dollar par action et fourni des prévisions pour le T4 2025 d'un revenu de 865–875 millions de dollars.
Produit highlights incluent le déploiement de Tinder Chemistry, l'expansion de Face Check, les lancements internationaux de Hinge et des économies sur les paiements alternatifs ciblant environ 90 millions de dollars en 2026.
Match Group (NASDAQ: MTCH) hat die Ergebnisse für das Q3 2025 im Zeitraum zum 30. September 2025 bekannt gegeben und 914 Mio. USD Umsatz, eine 2% YoY-Steigerung sowie 161 Mio. USD Nettogewinn, eine Steigerung von 18% YoY, gemeldet. Der RPP stieg um 7% YoY auf 20,58 USD, während Payers um 5% YoY auf 14,5 Mio. zurückgingen. Das Adjusted EBITDA betrug 301 Mio. USD (Marge 33%); ohne einen Rechtsabwicklungsvergleich von 61 Mio. USD und Umstrukturierung von 2 Mio. USD betrug das Adjusted EBITDA 364 Mio. USD, +6% YoY (Marge 40%). Year-to-date betrugen Betriebscashflow und freier Cashflow 758 Mio. USD bzw. 716 Mio. USD. Das Unternehmen hat bisher 550 Mio. USD Aktien zurückgekauft, eine Dividende von 0,19 USD pro Aktie angekündigt und eine Q4 2025 Guidance von 865–875 Mio. USD Umsatz vorgelegt.
Produkt-Höhepunkte umfassen Tinder Chemistry Rollout, Face Check-Erweiterung, internationale Hinge-Einführungen und Einsparungen bei alternativen Zahlungen, die 2026 ca. 90 Mio. USD betragen sollen.
Match Group (NASDAQ: MTCH) أصدرت نتائج الربع الثالث من 2025 للربع المنتهي في 30 سبتمبر 2025، محققة 910 ملايين دولار من الإيرادات الإجمالية، بارتفاع 2% سنويًا و 161 مليون دولار من صافي الدخل، بارتفاع 18% سنويًا. ارتفع RPP بنسبة 7% سنويًا ليصل إلى 20.58 دولار في حين انخفض العدد الدافع Payers بنسبة 5% سنويًا ليصل إلى 14.5 مليون. كان EBITDA المعدل 301 مليون دولار (هامش 33%)؛ باستثناء تسوية قانونية قدرها 61 مليون دولار و2 مليون دولار لإعادة الهيكلة، كان EBITDA المعدل 364 مليون دولار، بارتفاع 6% سنويًا (هامش 40%). كانت التدفقات النقدية التشغيلية والتدفقات النقدية الحرة منذ بداية السنة 758 مليون دولار و716 مليون دولار على التوالي. الشركة أعادت شراء 550 مليون دولار من الأسهم حتى تاريخه، وأعلنت توزيعة قدرها 0.19 دولار للسهم، وقدمت توجيهات للربع الرابع من 2025 بإيرادات قدرها 865–875 مليون دولار.
المنتج يسلط الضوء على طرح Tinder Chemistry، وتوسع Face Check، والإطلاقات الدولية لـ Hinge، وتوفير في المدفوعات البديلة باستهداف نحو 90 مليون دولار في 2026.
- Total revenue +2% Y/Y to $914 million
- RPP +7% Y/Y to $20.58
- Net income +18% Y/Y to $161 million
- Adjusted EBITDA excluding settlement +6% Y/Y to $364 million
- Operating cash flow YTD $758 million; FCF YTD $716 million
- Share repurchases $550 million YTD; diluted shares down 8%
- Payers -5% Y/Y to 14.5 million
- Adjusted EBITDA reported -12% Y/Y to $301 million
- General and administrative expense +42% Y/Y
- Long-term debt $4.1 billion; trailing twelve-month gross leverage 3.4x
Insights
Match Group met revenue targets, had mixed margin signals, and plans reinvestment while returning cash to shareholders.
Match Group delivered Total Revenue of
Key dependencies and risks remain clear on the face of the release: payers declined
Concrete items to watch: sequential effects of the
Match Group Delivers on Revenue and Accelerates Innovation Focused on User Outcomes
"We've moved quickly to accelerate innovation, strengthen accountability, and build for long-term growth," said CEO Spencer Rascoff. "Our strategy is showing real progress this quarter, as we achieved our revenue goals and made meaningful progress on our product roadmap."
Rascoff continued, "This quarter we increased product velocity, strengthened trust and safety, and operated with sharper discipline across the business. Our focus on execution, accountability, and efficiency is driving stronger performance while setting the foundation for long-term growth. I firmly believe that by combining innovation, operational rigor, and user empathy, we can shape the future of connection and strengthen our leadership in the category."
In Q3, Match Group executed against its
Match Group also resolved Candelore v. Tinder, Inc., a decade-old case challenging Tinder's former age-based pricing practices. The settlement closes a long-running matter and allows the company to move forward with focus and confidence.
Match Group Q3 2025 Financial Highlights
-
Total Revenue of
was up$914 million 2% year-over-year ("Y/Y"), up1% on a foreign exchange ("FX") neutral basis ("FXN"), driven by a7% Y/Y increase in RPP to , partially offset by a$20.58 5% Y/Y decline in Payers to 14.5 million. -
Net Income of
increased$161 million 18% Y/Y, representing a Net Income Margin of18% . -
Adjusted EBITDA of
declined$301 million 12% Y/Y, representing an Adjusted EBITDA Margin of33% . - Excluding a
legal settlement charge and$61 million of restructuring costs, Adjusted EBITDA would have been$2 million , up$364 million 6% Y/Y, representing an Adjusted EBITDA Margin of40% . -
Operating Cash Flow and Free Cash Flow were
and$758 million , respectively, year-to-date through September 30, 2025.$716 million -
Repurchased 17.4 million of our shares at an average price of
per share on a trade date basis for a total of$32 and paid$550 million in dividends, deploying$141 million 97% of our free cash flow for capital return to shareholders year-to-date through September 30, 2025. -
Diluted shares outstanding1 were 245 million as of October 31, 2025, a decrease of
8% , since November 1, 2024.
The following table summarizes total company consolidated financial results for the three months ended September 30, 2025 and 2024.
|
|
Three Months Ended September 30, |
||||
|
(Dollars in millions, except RPP, Payers in thousands) |
2025 |
|
2024 |
|
Y/Y Change |
|
Total Revenue |
$ 914 |
|
$ 895 |
|
2 % |
|
Direct Revenue |
$ 897 |
|
$ 879 |
|
2 % |
|
Net income attributable to Match Group, Inc. shareholders |
$ 161 |
|
$ 136 |
|
18 % |
|
Net Income Margin |
18 % |
|
15 % |
|
|
|
Adjusted EBITDA |
$ 301 |
|
$ 343 |
|
(12) % |
|
Adjusted EBITDA Margin |
33 % |
|
38 % |
|
|
|
Payers |
14,527 |
|
15,214 |
|
(5) % |
|
RPP |
|
|
|
|
7 % |
We have updated the title of our primary non-GAAP measure to "Adjusted EBITDA" from our previous title "Adjusted Operating Income." We believe this updated title better aligns with our peers. Numerically, Adjusted EBITDA is the same as Adjusted Operating Income; however, the starting point of the reconciliation to the most comparable GAAP financial measure has changed from operating income to net income. See below for the full definition of Adjusted EBITDA and a reconciliation of net income attributable to Match Group, Inc. shareholders to Adjusted EBITDA.
Other Quarterly Highlights:
- Tinder's AI-driven Interactive Matching feature, Chemistry, continues to evolve how people connect by creating a more intentional and personalized discovery experience. Using deep learning and user-permissioned data (like camera roll insights), Chemistry surfaces a few highly compatible profiles each day, leading to more relevant matches and engaging conversations. Chemistry is currently live in
New Zealand andAustralia , with plans to expand to additional countries in the coming months. - Face Check, Tinder's new facial verification feature, is setting a new standard for authenticity in dating. It helps confirm users are real and match their profile photos. The feature is now mandatory for all new users in
California and will roll out to additionalU.S. states and countries in the coming months, following successful launches inCanada ,India ,Australia , andColombia . Early results show an over60% decrease in exposure to potential bad actors[2], a40% reduction in bad actor reports, and meaningful improvements in users' reported trust and authenticity. - Hinge continues to build strong momentum, with sustained growth and continued progress across its international markets. The app launched in
Mexico in September and is expanding toBrazil in Q4, extending its reach in key international markets. Hinge also continues to advance its AI-powered features, including Conversation Starters and its Recommendation System, to improve connection quality and drive more meaningful engagement globally. - Match Group's continued rollout of alternative payments across its portfolio is increasing flexibility for users and lowering processing fees. These efforts are expected to generate approximately
in savings in Q4 2025 and roughly$14 million in savings in 2026. Combined with earlier cost-reduction initiatives that produced$90 million in annualized savings, these improvements are enabling reinvestment in growth, including$100 million dedicated to testing new user-first features, strengthening marketing, and expanding internationally.$50 million
A webcast of our third quarter 2025 results will be available at https://ir.mtch.com, along with our Prepared Remarks and Supplemental Financial Materials. The webcast will begin today, November 4, 2025, at 5:00 PM Eastern Time. This press release, including the reconciliations of certain non-GAAP measures to their nearest comparable GAAP measures, is also available on that site.
Dividend Declaration
Match Group's Board of Directors has declared a cash dividend of
Financial Outlook
For Q4 2025, Match Group expects:
- Total Revenue of
to$865 , up$875 million 1% to2% Y/Y. - Adjusted EBITDA of
to$350 , representing a Y/Y increase of$355 million 9% at the midpoints of the ranges. - Adjusted EBITDA Margin of
41% at the midpoints of the ranges.
Financial Results
Consolidated Operating Costs and Expenses
|
|
Three Months Ended September 30, |
||||||||
|
(Dollars in thousands) |
2025 |
|
% of |
|
2024 |
|
% of |
|
Y/Y Change |
|
Cost of revenue |
$ 247,043 |
|
27 % |
|
$ 253,129 |
|
28 % |
|
(2) % |
|
Selling and marketing expense |
169,142 |
|
19 % |
|
156,656 |
|
17 % |
|
8 % |
|
General and administrative expense |
148,021 |
|
16 % |
|
103,923 |
|
12 % |
|
42 % |
|
Product development expense |
104,969 |
|
11 % |
|
103,724 |
|
12 % |
|
1 % |
|
Depreciation |
14,845 |
|
2 % |
|
25,302 |
|
3 % |
|
(41) % |
|
Impairments and amortization of intangibles |
8,921 |
|
1 % |
|
42,090 |
|
5 % |
|
(79) % |
|
Total operating costs and expenses |
$ 692,941 |
|
76 % |
|
$ 684,824 |
|
76 % |
|
1 % |
Liquidity and Capital Resources
During the nine months ended September 30, 2025, we generated operating cash flow of
During the quarter ended September 30, 2025, we repurchased 3.7 million shares of our common stock for
As of September 30, 2025, we had
On August 20, 2025, we completed a private offering of
On September 8, 2025, we repurchased
On October 17, 2025, we paid a dividend of
GAAP Financial Statements
Consolidated Statement of Operations
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data) |
||||||
|
Revenue |
$ 914,275 |
|
$ 895,484 |
|
$ 2,609,191 |
|
$ 2,619,197 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
Cost of revenue (exclusive of depreciation shown separately below) |
247,043 |
|
253,129 |
|
725,889 |
|
754,859 |
|
Selling and marketing expense |
169,142 |
|
156,656 |
|
474,492 |
|
476,585 |
|
General and administrative expense |
148,021 |
|
103,923 |
|
396,096 |
|
324,468 |
|
Product development expense |
104,969 |
|
103,724 |
|
340,334 |
|
333,037 |
|
Depreciation |
14,845 |
|
25,302 |
|
54,635 |
|
66,915 |
|
Impairments and amortization of intangibles |
8,921 |
|
42,090 |
|
29,897 |
|
63,409 |
|
Total operating costs and expenses |
692,941 |
|
684,824 |
|
2,021,343 |
|
2,019,273 |
|
Operating income |
221,334 |
|
210,660 |
|
587,848 |
|
599,924 |
|
Interest expense |
(37,024) |
|
(40,120) |
|
(104,440) |
|
(120,511) |
|
Other income, net |
9,328 |
|
7,100 |
|
7,888 |
|
27,099 |
|
Income before income taxes |
193,638 |
|
177,640 |
|
491,296 |
|
506,512 |
|
Income tax provision |
(32,882) |
|
(41,159) |
|
(87,491) |
|
(113,477) |
|
Net income |
160,756 |
|
136,481 |
|
403,805 |
|
393,035 |
|
Net income attributable to noncontrolling interests |
(7) |
|
(13) |
|
(8) |
|
(55) |
|
Net income attributable to Match Group, Inc. shareholders |
$ 160,749 |
|
$ 136,468 |
|
$ 403,797 |
|
$ 392,980 |
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Match Group, Inc. shareholders: |
|
|
|
|
|
|
|
|
Basic |
$ 0.67 |
|
$ 0.53 |
|
$ 1.65 |
|
$ 1.49 |
|
Diluted |
$ 0.62 |
|
$ 0.51 |
|
$ 1.55 |
|
$ 1.43 |
|
|
|
|
|
|
|
|
|
|
Basic shares outstanding |
240,510 |
|
257,070 |
|
245,298 |
|
263,181 |
|
Diluted shares outstanding |
260,324 |
|
275,738 |
|
265,303 |
|
281,255 |
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense by function: |
|
|
|
|
|
|
|
|
Cost of revenue |
$ 1,498 |
|
$ 1,747 |
|
$ 5,048 |
|
$ 5,267 |
|
Selling and marketing expense |
3,042 |
|
3,259 |
|
8,908 |
|
9,395 |
|
General and administrative expense |
15,996 |
|
26,639 |
|
68,738 |
|
75,868 |
|
Product development expense |
35,770 |
|
32,843 |
|
111,473 |
|
107,645 |
|
Total stock-based compensation expense |
$ 56,306 |
|
$ 64,488 |
|
$ 194,167 |
|
$ 198,175 |
Consolidated Balance Sheet
|
|
September 30, 2025 |
|
December 31, 2024 |
|
|
|
|
|
|
|
(In thousands) |
||
|
ASSETS |
|
|
|
|
Cash and cash equivalents |
$ 1,053,240 |
|
$ 965,993 |
|
Short-term investments |
3,561 |
|
4,734 |
|
Accounts receivable, net |
344,444 |
|
324,963 |
|
Other current assets |
126,524 |
|
102,072 |
|
Total current assets |
1,527,769 |
|
1,397,762 |
|
|
|
|
|
|
Property and equipment, net |
128,582 |
|
158,189 |
|
Goodwill |
2,343,305 |
|
2,310,730 |
|
Intangible assets, net |
198,341 |
|
215,448 |
|
Deferred income taxes |
227,485 |
|
262,557 |
|
Other non-current assets |
117,957 |
|
121,085 |
|
TOTAL ASSETS |
$ 4,543,439 |
|
$ 4,465,771 |
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
LIABILITIES |
|
|
|
|
Current maturities of long-term debt, net |
$ 497,588 |
|
$ — |
|
Accounts payable |
26,252 |
|
18,262 |
|
Deferred revenue |
159,756 |
|
166,142 |
|
Accrued expenses and other current liabilities |
400,308 |
|
365,057 |
|
Total current liabilities |
1,083,904 |
|
549,461 |
|
|
|
|
|
|
Long-term debt, net of current maturities |
3,547,718 |
|
3,848,983 |
|
Income taxes payable |
31,554 |
|
33,332 |
|
Deferred income taxes |
12,241 |
|
11,770 |
|
Other long-term liabilities |
91,849 |
|
85,882 |
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
|
Common stock |
299 |
|
294 |
|
Additional paid-in capital |
8,708,758 |
|
8,756,482 |
|
Retained deficit |
(6,175,956) |
|
(6,579,753) |
|
Accumulated other comprehensive loss |
(412,180) |
|
(449,611) |
|
Treasury stock |
(2,344,857) |
|
(1,791,071) |
|
Total Match Group, Inc. shareholders' equity |
(223,936) |
|
(63,659) |
|
Noncontrolling interests |
109 |
|
2 |
|
Total shareholders' equity |
(223,827) |
|
(63,657) |
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ 4,543,439 |
|
$ 4,465,771 |
Consolidated Statement of Cash Flows
|
|
Nine Months Ended September 30, |
||
|
|
2025 |
|
2024 |
|
|
|
|
|
|
|
(In thousands) |
||
|
Cash flows from operating activities: |
|
|
|
|
Net income |
$ 403,805 |
|
$ 393,035 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
Stock-based compensation expense |
194,167 |
|
198,175 |
|
Depreciation |
54,635 |
|
66,915 |
|
Impairments and amortization of intangibles |
29,897 |
|
63,409 |
|
Deferred income taxes |
35,161 |
|
5,223 |
|
Other adjustments, net |
15,507 |
|
5,553 |
|
Changes in assets and liabilities |
|
|
|
|
Accounts receivable |
(16,450) |
|
(41,412) |
|
Other assets |
43,803 |
|
4,968 |
|
Accounts payable and other liabilities |
36,572 |
|
403 |
|
Income taxes payable and receivable |
(31,118) |
|
11,387 |
|
Deferred revenue |
(8,379) |
|
(29,647) |
|
Net cash provided by operating activities |
757,600 |
|
678,009 |
|
Cash flows from investing activities: |
|
|
|
|
Capital expenditures |
(42,100) |
|
(43,011) |
|
Other, net |
(25,783) |
|
(8,061) |
|
Net cash used in investing activities |
(67,883) |
|
(51,072) |
|
Cash flows from financing activities: |
|
|
|
|
Proceeds from Senior Notes offerings |
700,000 |
|
— |
|
Principal payments on Term Loan |
(425,000) |
|
— |
|
Payments to settle exchangeable notes |
(74,437) |
|
— |
|
Debt issuance costs |
(8,619) |
|
— |
|
Proceeds from issuance of common stock pursuant to stock-based awards |
3,598 |
|
9,411 |
|
Withholding taxes paid on behalf of employees on net settled stock-based awards |
(115,619) |
|
(11,430) |
|
Dividends |
(140,893) |
|
— |
|
Purchase of treasury stock |
(549,905) |
|
(630,623) |
|
Purchase of noncontrolling interests |
(84) |
|
(1,291) |
|
Other, net |
(6,225) |
|
(2,193) |
|
Net cash used in financing activities |
(617,184) |
|
(636,126) |
|
Total cash provided (used) |
72,533 |
|
(9,189) |
|
Effect of exchange rate changes on cash and cash equivalents |
14,714 |
|
2,281 |
|
Net increase (decrease) in cash and cash equivalents |
87,247 |
|
(6,908) |
|
Cash, cash equivalents, and restricted cash at beginning of period |
965,993 |
|
862,440 |
|
Cash, cash equivalents, and restricted cash at end of period |
$ 1,053,240 |
|
$ 855,532 |
Reconciliations of GAAP to Non-GAAP Measures
Reconciliation of Net Income to Adjusted EBITDA
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
||||||
|
Net income attributable to Match Group, Inc. shareholders |
$ 160,749 |
|
$ 136,468 |
|
$ 403,797 |
|
$ 392,980 |
|
Add back: |
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests |
7 |
|
13 |
|
8 |
|
55 |
|
Income tax provision |
32,882 |
|
41,159 |
|
87,491 |
|
113,477 |
|
Other income, net |
(9,328) |
|
(7,100) |
|
(7,888) |
|
(27,099) |
|
Interest expense |
37,024 |
|
40,120 |
|
104,440 |
|
120,511 |
|
Stock-based compensation expense |
56,306 |
|
64,488 |
|
194,167 |
|
198,175 |
|
Depreciation |
14,845 |
|
25,302 |
|
54,635 |
|
66,915 |
|
Impairments and amortization of intangibles |
8,921 |
|
42,090 |
|
29,897 |
|
63,409 |
|
Adjusted EBITDA |
$ 301,406 |
|
$ 342,540 |
|
$ 866,547 |
|
$ 928,423 |
|
|
|
|
|
|
|
|
|
|
Revenue |
$ 914,275 |
|
$ 895,484 |
|
$ 2,609,191 |
|
$ 2,619,197 |
|
Net Income Margin |
18 % |
|
15 % |
|
15 % |
|
15 % |
|
Adjusted EBITDA Margin |
33 % |
|
38 % |
|
33 % |
|
35 % |
Reconciliation of Net Income to Adjusted EBITDA used in Leverage Ratios
|
|
Twelve months September 30, 2025 |
|
|
(In thousands) |
|
Net income attributable to Match Group, Inc. shareholders |
$ 562,093 |
|
Add back: |
|
|
Net loss attributable to noncontrolling interests |
(10) |
|
Income tax provision |
126,757 |
|
Other income, net |
(21,604) |
|
Interest expense |
144,000 |
|
Stock-based compensation expense |
263,373 |
|
Depreciation |
75,219 |
|
Amortization of intangibles |
40,663 |
|
Adjusted EBITDA |
$ 1,190,491 |
Reconciliation of Forecasted Net Income to Forecasted Adjusted EBITDA
|
|
Three Months Ended
|
|
|
(In millions) |
|
Net income attributable to Match Group, Inc. shareholders |
|
|
Add back: |
|
|
Net income attributable to noncontrolling interests |
7 |
|
Income tax provision |
46 |
|
Other income, net |
7 |
|
Interest expense |
43 |
|
Stock-based compensation expense |
66 |
|
Depreciation and amortization of intangibles |
22 |
|
Adjusted EBITDA |
|
|
|
|
|
Revenue |
|
|
Net Income Margin (at the mid-point of the ranges) |
19 % |
|
Adjusted EBITDA Margin (at the mid-point of the ranges) |
41 % |
Reconciliation of Operating Cash Flow to Free Cash Flow
|
|
Nine Months Ended September 30, |
||
|
|
2025 |
|
2024 |
|
|
|
|
|
|
|
(In thousands) |
||
|
Net cash provided by operating activities |
$ 757,600 |
|
$ 678,009 |
|
Capital expenditures |
(42,100) |
|
(43,011) |
|
Free Cash Flow |
$ 715,500 |
|
$ 634,998 |
Reconciliation of GAAP Revenue to Non-GAAP Revenue, Excluding Foreign Exchange Effects
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2025 |
|
$ Change |
|
% Change |
|
2024 |
|
2025 |
|
$ Change |
|
% Change |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions, rounding differences may occur) |
||||||||||||||
|
Total Revenue, as reported |
$ 914.3 |
|
$ 18.8 |
|
2 % |
|
$ 895.5 |
|
|
|
$ (10.0) |
|
— % |
|
$ 2,619.2 |
|
Foreign exchange effects |
(12.2) |
|
|
|
|
|
|
|
(4.0) |
|
|
|
|
|
|
|
Total Revenue, excluding foreign exchange effects |
$ 902.1 |
|
$ 6.6 |
|
1 % |
|
$ 895.5 |
|
|
|
$ (14.0) |
|
(1) % |
|
$ 2,619.2 |
Dilutive Securities
Match Group has various tranches of dilutive securities. The table below details these securities and their potentially dilutive impact (shares in millions; rounding differences may occur).
|
|
Average Exercise |
|
10/31/2025 |
|
Share Price |
|
|
|
|
Absolute Shares |
|
|
236.1 |
|
|
|
|
|
|
Equity Awards |
|
|
|
|
Options |
|
|
0.2 |
|
RSUs and subsidiary denominated equity awards |
|
|
8.6 |
|
Total Dilution - Equity Awards |
|
|
8.8 |
|
Outstanding Warrants |
|
|
|
|
Warrants expiring on September 15, 2026 (5.8 million outstanding) |
|
|
— |
|
Warrants expiring on April 15, 2030 (7.0 million outstanding) |
|
|
— |
|
Total Dilution - Outstanding Warrants |
|
|
— |
|
|
|
|
|
|
Total Dilution |
|
|
8.8 |
|
% Dilution |
|
|
3.6 % |
|
Total Diluted Shares Outstanding |
|
|
244.8 |
______________________
The dilutive securities presentation above is calculated using the methods and assumptions described below; these are different from GAAP dilution, which is calculated based on the treasury stock method.
Options — The table above assumes the options are settled net of the option exercise price and employee withholding taxes, as is our practice, and the dilutive effect is presented as the net shares that would be issued upon exercise. Withholding taxes paid by the Company on behalf of the employees upon exercise is estimated to be
RSUs and subsidiary denominated equity awards — The table above assumes RSUs are settled net of employee withholding taxes, as is our practice, and the dilutive effect is presented as the net number of shares that would be issued upon vesting. Withholding taxes paid by the Company on behalf of the employees upon vesting is estimated to be
All performance-based and market-based awards reflect the expected shares that will vest based on current performance or market estimates. The table assumes no change in the fair value estimate of the subsidiary denominated equity awards from the values used for GAAP purposes at September 30, 2025.
Exchangeable Senior Notes — The Company has two series of Exchangeable Senior Notes outstanding. In the event of an exchange, each series of Exchangeable Senior Notes can be settled in cash, shares, or a combination of cash and shares. At the time of each Exchangeable Senior Notes issuance, the Company purchased call options with a strike price equal to the exchange price of each series of Exchangeable Senior Notes ("Note Hedge"), which can be used to offset the dilution of each series of the Exchangeable Senior Notes. No dilution is reflected in the table above for any of the Exchangeable Senior Notes because it is the Company's intention to settle the Exchangeable Senior Notes with cash equal to the face amount of the notes; any shares issued would be offset by shares received upon exercise of the Note Hedge.
Warrants — At the time of the issuance of each series of Exchangeable Senior Notes, the Company also sold warrants for the number of shares with the strike prices reflected in the table above. The cash generated from the exercise of the warrants is assumed to be used to repurchase Match Group shares and the resulting net dilution, if any, is reflected in the table above.
Non-GAAP Financial Measures
Match Group reports Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, and Revenue Excluding Foreign Exchange Effects, all of which are supplemental measures to
Definitions of Non-GAAP Measures
Adjusted EBITDA is defined as net income attributable to Match Group, Inc. shareholders excluding: (1) net income attributable to noncontrolling interests; (2) income tax provision or benefit; (3) other income (expense), net; (4) interest expense; (5) depreciation; (6) acquisition-related items consisting of amortization of intangible assets and impairments of goodwill and intangible assets, if applicable; and (7) stock-based compensation expense. We believe Adjusted EBITDA is useful to analysts and investors as this measure allows a more meaningful comparison between our performance and that of our competitors. Adjusted EBITDA has certain limitations because it excludes certain expenses.
Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by revenues. We believe Adjusted EBITDA Margin is useful for analysts and investors as this measure allows a more meaningful comparison between our performance and that of our competitors. Adjusted EBITDA Margin has certain limitations in that it does not take into account the impact to our consolidated statement of operations of certain expenses.
Free Cash Flow is defined as net cash provided by operating activities, less capital expenditures. We believe Free Cash Flow is useful to investors because it represents the cash that our operating businesses generate, before taking into account non-operational cash movements. Free Cash Flow has certain limitations in that it does not represent the total increase or decrease in the cash balance for the period, nor does it represent the residual cash flow for discretionary expenditures. Therefore, we think it is important to evaluate Free Cash Flow along with our consolidated statement of cash flows.
We look at Free Cash Flow as a measure of the strength and performance of our businesses, not for valuation purposes. In our view, applying "multiples" to Free Cash Flow is inappropriate because it is subject to timing, seasonality and one-time events. We manage our business for cash, and we think it is of utmost importance to maximize cash – but our primary valuation metric is Adjusted EBITDA.
Revenue Excluding Foreign Exchange Effects is calculated by translating current period revenues using prior period exchange rates. The percentage change in Revenue Excluding Foreign Exchange Effects is calculated by determining the change in current period revenues over prior period revenues where current period revenues are translated using prior period exchange rates. We believe the impact of foreign exchange rates on Match Group, due to its global reach, may be an important factor in understanding period over period comparisons if movement in rates is significant. Since our results are reported in
Non-Cash Expenses That Are Excluded From Our Non-GAAP Measures
Stock-based compensation expense consists principally of expense associated with the grants of RSUs, performance-based RSUs, and market-based awards. These expenses are not paid in cash, and we include the related shares in our fully diluted shares outstanding using the treasury stock method; however, performance-based RSUs and market-based awards are included only to the extent the applicable performance or market condition(s) have been met (assuming the end of the reporting period is the end of the contingency period). To the extent stock-based awards are settled on a net basis, we remit the required tax-withholding amounts from our current funds.
Depreciation is a non-cash expense relating to our property and equipment and is computed using the straight-line method to allocate the cost of depreciable assets to operations over their estimated useful lives, or, in the case of leasehold improvements, the lease term, if shorter.
Amortization of intangible assets and impairments of goodwill and intangible assets are non-cash expenses related primarily to acquisitions. At the time of an acquisition, the identifiable definite-lived intangible assets of the acquired company, such as customer lists, trade names and technology, are valued and amortized over their estimated lives. Value is also assigned to (i) acquired indefinite-lived intangible assets, which consist of trade names and trademarks, and (ii) goodwill, which are not subject to amortization. An impairment is recorded when the carrying value of an intangible asset or goodwill exceeds its fair value. We believe that intangible assets represent costs incurred by the acquired company to build value prior to acquisition and the related amortization and impairment charges of intangible assets or goodwill, if applicable, are not ongoing costs of doing business.
Additional Definitions
Tinder consists of the world-wide activity of the brand Tinder®.
Hinge consists of the world-wide activity of the brand Hinge®.
Evergreen & Emerging ("E&E") consists of the world-wide activity of our Evergreen brands, including Match®, Meetic®, OkCupid®, Plenty Of Fish®, and a number of demographically focused brands, and our Emerging brands, including BLK®, ChispaTM, The League®, Archer®, Upward®, YuzuTM, Salams®, HERTM, and other smaller brands.
Match Group Asia ("MG Asia") consists of the world-wide activity of the brands Pairs® and Azar®.
Direct Revenue is revenue that is received directly from end users of our services and includes both subscription and à la carte revenue.
Indirect Revenue is revenue that is not received directly from end users of our services, a majority of which is advertising revenue.
Payers are unique users at a brand level in a given month from whom we earned Direct Revenue. When presented as a quarter-to-date or year-to-date value, Payers represents the average of the monthly values for the respective period presented. At a consolidated level and a business unit level to the extent a business unit consists of multiple brands, duplicate Payers may exist when we earn revenue from the same individual at multiple brands in a given month, as we are unable to identify unique individuals across brands in the Match Group portfolio.
Revenue Per Payer ("RPP") is the average monthly revenue earned from a Payer and is Direct Revenue for a period divided by the Payers in the period, further divided by the number of months in the period.
Monthly Active User ("MAU") is a unique registered user at a brand level who has visited the brand's app or, if applicable, their website in the given month. For measurement periods that span multiple months, the average of each month is used. At a consolidated level and a business unit level to the extent a business unit consists of multiple brands, duplicate users will exist within MAU when the same individual visits multiple brands in a given month.
Leverage on a gross basis is calculated as principal debt balance divided by Adjusted EBITDA for the period referenced.
Leverage on a net basis is calculated as principal debt balance less cash and cash equivalents and short-term investments divided by Adjusted EBITDA for the period referenced.
Other Information
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
This press release and our conference call, which will be held at 5:00 p.m. Eastern Time on November 4, 2025, may contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements that are not historical facts are "forward looking statements." The use of words such as "anticipates," "estimates," "expects," "plans," "believes," "will," and "would," among others, generally identify forward-looking statements. These forward-looking statements include, among others, statements relating to: Match Group's future financial performance, Match Group's business prospects and strategy, anticipated trends, and other similar matters. These forward-looking statements are based on management's current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Actual results could differ materially from those contained in these forward-looking statements for a variety of reasons, including, among others: our ability to maintain or grow the size of our user base and convert users to paying users, the success of our product strategies, competition, our ability to realize reductions in in-app purchase fees, the limited operating history of some of our brands, our ability to attract users to our services through cost-effective marketing and related efforts, our ability to distribute our services through third parties and offset related fees, risks relating to our use of artificial intelligence, foreign currency exchange rate fluctuations (including anticipated gains from fluctuations), the integrity and scalability of our systems and infrastructure (and those of third parties) and our ability to adapt ours to changes in a timely and cost-effective manner, our ability to protect our systems from cyberattacks and to protect personal and confidential user information, impacts to our offices and employees from more frequent extreme weather events, risks relating to certain of our international operations and acquisitions, damage to our brands' reputations as a result of inappropriate actions by users of our services, and macroeconomic conditions. Certain of these and other risks and uncertainties are discussed in Match Group's filings with the Securities and Exchange Commission. Other unknown or unpredictable factors that could also adversely affect Match Group's business, financial condition and results of operations may arise from time to time. In light of these risks and uncertainties, these forward-looking statements may not prove to be accurate. Accordingly, you should not place undue reliance on these forward-looking statements, which only reflect the views of Match Group management as of the date of this press release. Match Group does not undertake to update these forward-looking statements.
About Match Group
Match Group (NASDAQ: MTCH), through its portfolio companies, is a leading provider of digital technologies designed to help people make meaningful connections. Our global portfolio of brands includes Tinder®, Hinge®, Match®, Meetic®, OkCupid®, Pairs™, PlentyOfFish®, Azar®, BLK®, and more, each built to increase our users' likelihood of connecting with others. Through our trusted brands, we provide tailored services to meet the varying preferences of our users. Our services are available in over 40 languages to our users all over the world.
|
________________________________ |
|
1 As defined on page 10 of this press release. |
|
2 Based on a random weighted sample of in-app profile views. Bad actors include accounts that engage in deceptive or harmful behaviors, including spam, scam attempts, or operating automated fake profiles (bots). |
|
3 Leverage is calculated utilizing the non-GAAP measure Adjusted EBITDA as the denominator. For a reconciliation of the non-GAAP measure for each period presented, see page 8. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/match-group-announces-third-quarter-results-302604631.html
SOURCE Match Group