Item 8. Financial Statements and Supplementary
Data
The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 1. | Overview and Basis of Presentation |
Nature of Operations
Rumble Inc. (“Rumble” or
“the Company”) is a full-service video technology provider offering customizable video players, original content videos, and
a library of advertisements for use with its video players. The Company’s registered office is 444 Gulf of Mexico Drive, Longboat Key,
Florida, 34228. The Company’s shares of Class A common stock and warrants are traded on The Nasdaq Global Market (“Nasdaq”)
under the symbol “RUM” and “RUMBW”, respectively.
Basis of Presentation
The accompanying consolidated financial
statements (the “financial statements”) are prepared in accordance with generally accepted accounting principles in the United
States of America (“U.S. GAAP”) and include the results of the Company and its wholly-owned subsidiaries (“the Group”).
Any reference in these notes to applicable guidance is meant to refer to the authoritative guidance found in the Accounting Standards
Codification (“ASC”) and Accounting Standards Update (“ASU”). All intercompany balances and transactions have been
eliminated upon consolidation. These financial statements are presented in U.S. dollars, which is the functional currency of the Company,
except where otherwise indicated.
Use of Estimates
The preparation of these financial
statements in conformity with U.S. GAAP requires management to make certain estimates, judgments, and assumptions that affect the reported
amounts of assets and liabilities, and the disclosure of contingent assets and liabilities, as of the date of the financial statements,
as well as the reported amounts of revenues and expenses during the reporting period. On an ongoing basis, the Company evaluates the estimates
used, which include but are not limited to the: evaluation of revenue recognition criteria; collectability of accounts receivable; valuation
of stock-based compensation awards; valuation of financial instruments measured at fair value through profit and loss; assessment and
recoverability of long-lived assets; useful lives of long-lived assets, including goodwill; and the realization of tax assets, estimates
of tax liabilities, and valuation of deferred taxes. These estimates, judgments, and assumptions are reviewed periodically and the impact
of any revisions are reflected in the financial statements in the period in which such revisions are made. Actual results could differ
materially from those estimates, judgments, or assumptions, and such differences could be material to the Company’s consolidated financial
position and results of operations.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 2. | Significant Events and Transactions |
On December 1, 2021, Rumble Inc (“Legacy
Rumble”), a corporation incorporated under the laws of the Province of Ontario, entered into a business combination agreement (the
“Business Combination Agreement”) with CF Acquisition Corp. VI, a Delaware corporation (“CFVI”), which among other
things, provided for the exchange of all of the issued and outstanding shares of Legacy Rumble (“Rumble Acquisition”) for
the shares of Class A Common Stock and Class C Common Stock and exchangeable shares in a wholly-owned subsidiary of CFVI, subject to adjustments
and payable in accordance with the terms of the Business Combination Agreement.
CFVI is a special purpose acquisition
company, formed for the purpose of effecting an acquisition of one or more business or assets, by way of Qualifying Transaction, amalgamation,
share exchange, asset acquisition, share repurchase, reorganization, or other similar business combination involving CFVI, referred to
as its qualifying acquisition (“Qualifying Transaction”). CFVI’s sponsor is CFAC Holdings VI, LLC (the “Sponsor”).
On February 23, 2021, CFVI consummated the initial public offering (the “Offering”) of 30,000,000 units (“CFVI Units”)
for gross proceeds of $300,000,000. Each CFVI Unit consists of one share of Class A Common Stock (“CFVI Class A Common Stock”)
and one-fourth of one redeemable warrant (“CFVI Warrant(s)”). Each whole CFVI Warrant entitles the holder to purchase one
share of CFVI Class A Common Stock at a price of $11.50, and is exercisable on the later of 30 days after the completion of Qualifying
Transaction or 12 months from the closing of the Offering, and expires 5 years after the completion of the Qualifying Transaction, or
earlier upon redemption of liquidation. Upon closing of the Offering, the CFVI Units were listed on the Nasdaq. The total proceeds from
the Offering were placed in an escrow account to be released upon consummation of the Qualifying Transaction in accordance with the terms
and conditions of the related escrow agreement. Prior to the closing of the Qualifying Transaction discussed below, CFVI shareholders
were permitted to elect to redeem their shares of CFVI Class A Common Stock for cash even if they approved the Qualifying Transaction.
As a result, actual redemptions by CFVI shareholders were 30,689 CFVI Class A Common Stock and the remaining 29,969,311 shares of CFVI
Class A Common Stock of the Company remained outstanding. Simultaneous with the closing of the Offering, CFVI consummated the sale of
700,000 units (“CFVI Placement Units”) to the Sponsor for gross proceeds of $7,000,000. Additionally, in connection with the
Offering, the Sponsor committed, pursuant to a forward purchase contract (“FPA”) with CFVI, to purchase, in a private placement
for gross proceeds of $15,000,000 to occur concurrently with the consummation of the Qualifying Transaction, 1,500,000 CFVI Units on substantially
the same terms as the sale of CFVI Units in the Offering at $10.00 per CFVI Unit, and 375,000 CFVI Class A Common Stock (for no additional
consideration). The funds from the FPA were to be used as part of the consideration to the sellers in the Qualifying Transaction.
On September 16, 2022 (the “Closing
Date”), pursuant to the terms of the Business Combination Agreement, Legacy Rumble and CFVI announced the completion of the Qualifying
Transaction, which constitutes CFVI’s Qualifying Transaction. In connection with the closing of the Qualifying Transaction, CFVI
was renamed Rumble Inc and Legacy Rumble was renamed Rumble Canada Inc. References herein to “CFVI” and “Legacy Rumble”
are to CF Acquisition Corp. VI and Rumble Inc, respectively, prior to the consummation of the Qualifying Transaction, and references to
the “Company” or “Rumble” are to Rumble Inc following consummation of the Qualifying Transaction.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 2. | Significant Events and Transactions (Continued) |
Consideration for the Qualifying Transaction
pursuant to the terms of the Business Combination Agreement, and in exchange for their respective shares of capital stock of Legacy Rumble,
was as follows:
| ● | For each share of Legacy Rumble capital stock
held by eligible electing Canadian shareholders of Legacy Rumble (the “Electing Shareholders”), the Electing Shareholders
received a number of exchangeable shares in 1000045728 Ontario Inc., an indirect, wholly owned Canadian subsidiary of CFVI (“ExchangeCo”,
and such shares, the “ExchangeCo Shares”) equal to the quotient obtained by dividing the Price Per Company Share (as defined
below) by $10.00 (the “Company Exchange Ratio”), and such Electing Shareholders concurrently subscribed for nominal value
for a corresponding number of shares of Class C common stock, par value $0.0001 per share, of the Company (“Class C Common Stock”),
a new class of voting, non-economic shares of common stock of the Company created and issued in connection with the Qualifying Transaction.
This resulted in the issuance of 168,762,214 shares of Class C Common Stock of the Company for a par value of $16,876; and |
| ● | For each share of Legacy Rumble capital stock
held by all other shareholders of Rumble (the “Non-Electing Shareholders”, and collectively with the Electing Shareholders,
the “Rumble Shareholders”), such Non-Electing Shareholder received a number of shares of Class A common stock, par value $0.0001
per share, of the Company (“Class A Common Stock”) equal to the Company Exchange Ratio. This resulted in the issuance of 48,970,404
shares of Class A Common Stock of the Company for a par value of $4,897. |
The “Arrangement Consideration”
means $3,186,384,663, representing the sum of $3,150,000,000, plus the cash and cash equivalents balance held by Legacy Rumble as of the
date of the Qualifying Transaction (net of outstanding indebtedness), plus the aggregate exercise price of all outstanding options to
purchase Legacy Rumble stock. The “Price Per Company Share” is obtained by dividing (i) the Arrangement Consideration by (ii)
the number of outstanding shares of capital stock of Legacy Rumble (calculated on a fully diluted basis in accordance with the Business
Combination Agreement). The Company Exchange Ratio was determined to be 24.5713:1.0000.
In addition, under the Business Combination
Agreement:
| ● | All outstanding options to purchase shares of
Legacy Rumble capital stock were exchanged for options (“Exchanged Company Options”) to purchase (a) a number of shares of
Class A Common Stock (“Base Option Shares”) equal to the product (rounded down to the nearest whole number) of (i) the number
of shares of Legacy Rumble capital stock subject to such options and (ii) the Option Exchange Ratio (as defined below), and (b) a fraction
of a share of Class A Common Stock with respect to each Base Option Share equal to the Option Earnout Fraction (as defined below) (such
fractional shares, “Tandem Option Earnout Shares”). The aggregate purchase price per Base Option Share together with the related
fraction of the Tandem Option Earnout Share equals (i) the exercise price of such Legacy Rumble stock options divided by (ii) the Option
Exchange Ratio (rounded up to the nearest whole cent); and |
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 2. | Significant Events and Transactions (Continued) |
| ● | The outstanding warrant to purchase shares of
Legacy Rumble capital stock was exchanged for a number of shares of Class A Common Stock equal to the product (rounded down to the nearest
whole number) of the number of shares of Rumble capital stock subject to the warrant and the Company Exchange Ratio. This resulted in
the issuance of 14,153,048 shares of Class A Common Stock of the Company for a par value of $731,281. |
“Option Earnout Fraction”
means the difference between (i) the Company Exchange Ratio divided by the Option Exchange Ratio minus (ii) 1.00. “Option Exchange
Ratio” means the quotient obtained by dividing (x) by (y), where: (x) is the quotient, expressed as a dollar number, obtained by
dividing (i) the sum of (a) $2,136,384,663, representing the sum of $2,100,000,000 plus the cash and cash equivalents balance held by
Legacy Rumble as of the date of the Qualifying Transaction (net of debt), plus the aggregate exercise price of all outstanding options
to purchase shares of Legacy Rumble capital stock, by (ii) the number of outstanding shares of Legacy Rumble capital stock (calculated
on a fully diluted basis in accordance with the Business Combination Agreement); and (y) $10.00.
In addition, for an aggregate purchase
price of $1,000,000, upon the closing of the Qualifying Transaction and pursuant to a subscription agreement entered into between Christopher
Pavlovski, Legacy Rumble’s CEO and founder (“Mr. Pavlovski”) and CFVI, the Company issued and sold to Mr. Pavlovski
a number of shares of Class D common stock, par value $0.0001 per share, of the Company (“Class D Common Stock”), a new class
of non-economic shares of common stock of the Company carrying the right to 11.2663 votes per share created and issued in connecting with
the Qualifying Transaction, such that, taking into account the shares of Class A Common Stock and Class C Common Stock issued to Mr. Pavlovski
at the closing of the Qualifying Transaction, Mr. Pavlovski has approximately 85% of the voting power of the Company on a fully diluted
basis.
The Company also issued, as of the
date of the closing of the Qualifying Transaction, 1,875,000 shares of Class A Common Stock (par value $188) in connection with the FPA.
Further, upon the closing of the Qualifying
Transaction, the Company consummated a private investment in public equity (“PIPE”) via the issuance of 8,300,000 shares of
Class A Common Stock (par value $0.0001 per share) for aggregate proceeds of $83,000,000.
While CFVI was the legal acquirer
of Legacy Rumble, Legacy Rumble was identified as the acquirer for accounting purposes. The Rumble Acquisition is accounted for as a reverse
recapitalization in accordance with U.S. GAAP. Under this method of accounting, CFVI is treated as the acquired company for financial
reporting purposes and Legacy Rumble is treated as the acquiror. This determination is primarily based on the facts that subsequent to
the Qualifying Transaction, the Legacy Rumble shareholders hold a majority of the voting rights in the combined company (Rumble or the
Company), Legacy Rumble will collectively hold voting power giving them the right to appoint the majority of the directors in Rumble,
Legacy Rumble comprises all of the ongoing operations of the combined company, Legacy Rumble comprises all of the senior management of
the combined company, and Legacy Rumble is significantly larger than CFVI in terms of revenue, total assets (excluding cash) and employees.
Accordingly, for accounting purposes, the Qualifying Transaction was treated as the equivalent of Legacy Rumble issuing shares for the
net assets of CFVI, accompanied by a recapitalization.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 2. | Significant Events and Transactions (Continued) |
The net assets of CFVI were stated
at historical costs. No goodwill or other intangible assets were recorded. Operations prior to the Qualifying Transaction are those of
Legacy Rumble.
In connection with the Qualifying Transaction,
the Company received $399,807,596 in gross proceeds from the Qualifying Transaction.
The number of shares of the Company’s
common stock outstanding immediately following the consummation of the Qualifying Transaction was:
| |
Class A | | |
Class C | | |
Class D | | |
Total | |
| |
| | |
| | |
| | |
| |
CFVI Public Shareholders | |
| 29,969,311 | | |
| - | | |
| - | | |
| 29,969,311 | |
Sponsor Related Parties and Other Holders of Founder’s Shares | |
| 10,075,000 | | |
| - | | |
| - | | |
| 10,075,000 | |
Rumble Shareholders | |
| 63,123,452 | | |
| 167,662,214 | | |
| 105,782,403 | | |
| 336,568,069 | |
PIPE Investors | |
| 8,300,000 | | |
| - | | |
| - | | |
| 8,300,000 | |
Closing shares | |
| 111,467,763 | | |
| 167,662,214 | | |
| 105,782,403 | | |
| 384,912,380 | |
Details of the Qualifying Transaction
are summarized as follows:
Fair value of shares issued by Rumble | |
$ | 353,039,304 | |
| |
| | |
Net assets acquired: | |
| | |
Cash | |
$ | 300,797,018 | |
Prepaid expenses | |
| 221,016 | |
Accounts payable, accruals, and other liabilities | |
| (256,095 | ) |
Warrant liability | |
| (29,625,500 | ) |
FPA liability | |
| (8,362,419 | ) |
| |
| 262,774,020 | |
| |
| | |
PIPE escrow proceeds | |
| 83,000,000 | |
Sponsor FPA proceeds | |
| 15,000,000 | |
Class D Common Stock proceeds | |
| 1,000,000 | |
Shares repurchase of Class C Common Stock | |
| (11,000,000 | ) |
| |
$ | 350,774,020 | |
| |
| | |
Excess fair value over net assets acquired – listing fee | |
$ | 2,265,284 | |
The excess fair value over net assets
acquired was recorded as a reduction to additional paid-in capital. Additionally, the Company incurred transaction costs of $54,091,750,
consisting of banking, legal, and other professional fees. The transaction costs were recorded as a reduction to additional paid-in capital
in accordance with Staff Accounting Bulletin Topic 5.A.
During the year, there was a change in
ownership structure of the subsidiaries within the Group. Rumble Inc purchased the shares of Locals Technology Inc. and Rumble USA Inc.
from Rumble Canada Inc on October 19, 2022 and December 31, 2022, respectively. There is no change in the group structure of the Company
due to this change in ownership.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies |
Foreign Currency
The functional currency of the Group
is the U.S. dollar. Transactions denominated in currencies other than the U.S. dollar are remeasured using end-of-period exchange rates
or exchange rates prevailing at the date of the transaction, and the resulting gains or losses are recognized as a component of operating
expenses.
Fair Value Measurements
The carrying amounts of the Company’s
financial instruments, which include cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, lease liabilities,
warrant liability and other liabilities approximated their fair values at December 31, 2022 and 2021.
The Company evaluates the estimated
fair value of financial instruments using available market information and management’s estimates. The use of different market assumptions
and/or estimation methodologies could have a significant impact on the estimated fair value amounts. See Note 16 for further details.
Concentration Risk
A meaningful portion of the Company’s
revenue (and a substantial portion of the Company’s net cash from operations that it can freely access) is attributable to Service Agreements
with a few customers. See Note 17 for further details.
Revenue Recognition
The Company derives revenues primarily
from:
| ● | Licensing fees and other |
Revenues are recognized when the control
of promised services is transferred to a customer, in an amount that reflects the consideration the Company expects to be entitled to
in exchange for those services. Sales tax and other similar taxes are excluded from revenues.
In order to recognize revenue, the Company
applies the following five (5) steps:
| 1. | Identify the contract with a customer |
| 2. | Identify the performance obligation(s) |
| 3. | Determine the transaction price |
| 4. | Allocate the transaction price to the performance obligation(s) |
| 5. | Recognize revenue when/as performance obligation(s) are satisfied |
Advertising fees
The Company generates advertising fees
by delivering both display advertisements and cost-per-message-read advertisements. Display advertisements are placed on Rumble and third-party
publisher websites or mobile applications. Customers pay for advertisements either directly or through their relationships with advertising
agencies or resellers, based on the number of impressions delivered or the number of actions such as clicks, or purchases taken, by our
users.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
Revenue Recognition (Continued)
The Company recognizes revenue from
display advertisements when a user engages with the advertisement, such as an impression, click, or purchase. For cost-per-message-read
advertising, customers pay to have their products or services promoted by a content creator and advertising revenue is recognized when
the performance obligation is fulfilled, usually when the message is read. In general, advertising fees are reported on a gross basis,
since the Company controls the advertising inventory before it is transferred to the customer. Control is evidenced by the Company’s
sole ability to monetize the advertising inventory before it is transferred to the customer.
The Company also generates advertising
revenue by displaying advertising on third-party publishers’ websites, applications, or other offerings. To fulfill these transactions,
the Company purchases advertising inventory from third-party publishers’ websites and applications. At such point, the Company has
the sole ability to monetize the third-party publishers advertising inventory. Therefore, the Company reports advertising revenues generated
from these transactions on a gross basis and records the related traffic acquisition costs as cost of services.
Licensing Fees and Other
Under bulk license agreements, the
Company’s obligations include hosting the content libraries for access and searching by the customer, updating the libraries with
new content provided by the content owner, and making videos selected by the customer available for download, throughout the term of the
contract.
These services are billed based on
the access to the content regardless of the number of videos downloaded. All of these services are highly interdependent as the customer’s
ability to derive its intended benefit from the contract depends on the entity transferring both the access to the content library over
time and making the videos available as and when required by the customer for download. These services therefore constitute a single performance
obligation comprised of a series of distinct services transferred to the customer in a similar manner throughout the contract term. The
predominant item in the single performance obligation is a license providing a right to access the content library throughout the license
period. For these arrangements, the Company recognizes the total fixed fees under the contract as revenue rateably over the term of the
contract as the performance obligation is satisfied, as this best depicts the pattern of control transfer.
For license agreements related to the
Rumble player, the Company’s obligations include providing access to the current version the Rumble player throughout the term of
the contract. As part of this arrangement, the customer is required to use the most current version of the player and therefore, the utility
of the player to the customer is significantly affected by Rumble’s ongoing activities to maintain and support the player. Revenue
is therefore recognized rateably over the term of the contract. In addition, certain arrangements related to the license of the Rumble
player include the monetization of content. In these arrangements, Rumble will manage the provision of services to advertising providers
and share the revenues with the customers. This revenue is recognized over time as user views occur.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
Revenue Recognition (Continued)
Other revenues include fees earned
from tipping features within the Company’s platform as well as certain cloud, subscription, platform hosting, and professional services.
Fees from tipping features are recognized at a point in time when a user tips on the platform. Both cloud and subscription services are
recognized over time for the duration of the contract. Revenues related to platform hosting are recognized over time as the Company provides
access to the platform. Professional service revenues have stand-alone functionality to the customer and are recognized at a point in
time as services are provided or earned.
Variable Consideration
The Company may enter into certain
licensing and other arrangements where consideration may be paid in exchange for rights to monetize content, and therefore, total consideration
to be received by the Company may be variable in nature. The Company recognizes this non-cash consideration as a contingent payment, and
therefore, does not recognize fair value of the user views promised in these arrangements until control over the content is transferred
over to the Company. Further, the usage-based royalty exemption has been taken by the Company for these arrangements.
Costs to Obtain a Contract
The Company expenses sales commissions
when incurred when the amortization period would have been one year or less. These costs are recorded within sales and marketing expenses.
Principal vs Agent
The Company controls the advertising
inventory before it is transferred to the customer and therefore is the principal in the transaction. Control is evidenced by the Company’s
sole ability to monetize the advertising inventory before it is transferred to the customer.
The Company is also acting as the principal
in licensing, cloud, subscription and professional service transactions, as it has control over both the content that is monetized as
well as the platform over which the content is displayed. Further, the Company manages the monetization of content and is the only party
to the contract with its customers.
As it relates to platform hosting,
the Company reports revenues on a net basis because the Company’s performance obligation is to provide a platform for content creators
to post content and interact with end users, in exchange for a fee.
Practical Expedients and
Exemptions
The Company does not disclose the value
of unsatisfied performance obligations for contracts with an original expected length of one year or less and for contracts for which
revenue is recognized at the amount to which the Company has the right to invoice for services performed.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
Costs of Services
Costs of services primarily consist
of costs related to obtaining, supporting and hosting the Company’s product offerings. These costs primarily include:
| ● | Programming and content costs related to payments
to content providers from whom videos and other content are licensed. These costs are typically paid to these providers based on revenues
generated. In certain circumstances we incur additional costs related to incentivizing top content creators to promote and join our platform.
|
| ● | Other costs of services include third-party service
provider costs such as data center and networking, staffing costs directly related to professional services fees, and costs paid to publishers.
|
Deferred Revenue
The Company records amounts that have
been invoiced to its clients in either deferred revenue or revenue depending on whether the revenue recognition criteria described above
have been met. Deferred revenue includes payments received in advance of performance under the contract.
Contract Assets
The adoption of Topic 606 for revenue
recognition included adoption of Subtopic 340-40, Other Assets and Deferred Costs - Contracts with Customers, which requires deferral
of the incremental costs of obtaining a contract with a customer. The Company does not have significant contract assets.
Marketing Costs
All marketing costs are expensed as
incurred and are included in sales and marketing expense on the consolidated statement of comprehensive loss.
Warranties
The Company’s cloud services and software
are generally warranted to perform materially in accordance with user expectation under normal use and circumstances. Warranties may not
be purchased separately from services, and only provide assurance that the services comply with agreed-upon specifications. The Company
has entered into service-level agreements with substantially all of its cloud services customers warranting defined levels of uptime reliability
and performance, and permitting those customers to receive credits if the Company fails to meet those levels.
Income
Taxes
The Company accounts for income taxes
in accordance with the provisions of ASC 740, Income Taxes, which requires that the Company recognize deferred tax liabilities
and assets for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under
this method, deferred tax assets and liabilities are determined on the basis of the difference between the tax bases of assets and liabilities
and their respective financial reporting amounts (“temporary differences”) at enacted tax rates in effect for the years in
which the temporary differences are expected to reverse. A valuation allowance is established for deferred tax assets for which realization
is uncertain.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
Income Taxes
(Continued)
Uncertain tax positions are accounted
for in accordance with ASC 740, “Income Taxes,” which prescribes a comprehensive model for the manner in which a company
should recognize, measure, present and disclose in its financial statements all material uncertain tax positions that the company has
taken or expects to take on a tax return. ASC 740 applies to income taxes and is not intended to be applied by analogy to other taxes,
such as sales taxes, value-add taxes, or property taxes. The Company reviews its nexus in various tax jurisdictions and the Company’s
tax positions related to all open tax years for events that could change the status of its ASC 740 liability, if any, or require
an additional liability to be recorded. Such events may be the resolution of issues raised by a taxing authority, expiration of the statute
of limitations for a prior open tax year or new transactions for which a tax position may be deemed to be uncertain. Those positions,
for which management’s assessment is that there is more than a 50 percent probability of sustaining the position upon challenge
by a taxing authority based upon its technical merits, are subjected to the measurement criteria of ASC 740.
The Company records the largest amount
of tax benefit that is greater than 50 percent likely of being realized upon ultimate settlement with a taxing authority having full
knowledge of all relevant information. Any ASC 740 liabilities for which the Company expects to make cash payments within the next
twelve months are classified as “short term.
Share-Based
Compensation
The Company offers a stock option plan
for certain of its employees, advisory board members, directors, officers and consultants under which certain stock options have been
issued. The Company applies the provisions of ASC 718, Stock-based Compensation, which requires companies to measure all employee
stock-based compensation awards using the fair value method. Under this method, the fair value of each option grant is estimated on the
date of grant and the Company records compensation expense based on the estimated fair value over the requisite service period for each
award, which generally equals the vesting period. For service-based options, the Company uses the straight-line amortization method for
recognizing share-based compensation expense over the requisite service period.
Vesting period for the stock options
granted is determined by the Board of Directors and the typical vesting for equity awards with service conditions is vesting over three
to four years (2021 – one to four years). Requisite service period for Rumble’s stock options subject to service conditions
is coterminous with the vesting period specific to those stock options.
The Company has also issued equity
awards such as warrants, restricted stock units and/or stock options that are subject to certain performance or service conditions. Typical
performance condition refers to a change in control and/or the Company becoming publicly traded. Vesting condition for such equity awards
is met when either the performance condition is satisfied or deemed likely to be satisfied. Typical service conditions is vesting over
seven months to four years (2021 - one to four years).
The Company has also granted a warrant
to a non-employee subject only to a performance condition. Under ASC 718, the Company assesses the probability of the performance condition
being achieved at each reporting date and records the compensation cost based on the probability of the performance condition being met.
Performance condition was met as of December 31, 2021.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
Share-Based
Compensation (Continued)
The Company values stock options and
warrants using the Black-Scholes option pricing model. The use of this valuation model involves assumptions that are judgmental and highly
sensitive in the determination of compensation expense and include the share price, the expected life of the option and the share price
volatility.
When options or warrants are exercised,
the corresponding additional paid-in capital and the proceeds received by the Company are credited to share capital. If stock options
are repurchased, the excess of the consideration paid over the carrying amount of the stock or stock options repurchased is charged to
additional paid-in capital and/or deficit.
Comprehensive Loss
ASC 220, Comprehensive Income,
establishes standards for reporting and displaying comprehensive loss and its components in the financial statements. Comprehensive loss
consists of net loss and other comprehensive loss.
Loss per Share
The Company calculates basic and diluted
net loss per common share by dividing the net loss by the number of common shares outstanding during the period. The Company has excluded
other potentially dilutive shares, which include warrants to purchase common shares and outstanding stock options, from the number of
common shares outstanding as their inclusion in the computation for all periods would be anti-dilutive due to net losses incurred.
Cash, Cash Equivalents, and Marketable
Securities
Cash and cash equivalents primarily
consist of cash on deposit with banks and amounts held in treasury bills and money market funds. Cash equivalents are carried at amortized
cost, which approximates their fair market value.
The Company considers all marketable
securities with an effective maturities of three months or less from the date of purchase to be cash equivalents and those with effective
maturities of greater than three months as marketable securities on our consolidated balance sheets. Management determines the appropriate
classification of investments at the time of purchase and re-evaluates such determination at each balance sheet date.
Additionally, the Company had a line
of credit available which was discharged in June 2021.
Accounts Receivable and Allowance
for Cumulative Expected Credit Losses
Accounts receivable includes current
outstanding invoices billed to customers due under customary trade terms. The term between invoicing and when payment is due is not significant.
The Company maintains an allowance
for credit losses for accounts receivable, which is recorded as an offset to accounts receivable and changes in such are classified as
general and administrative expense in the consolidated statements of comprehensive loss. Collectability is assessed by reviewing accounts
receivable on a collective basis where similar characteristics exist and on an individual basis when specific customers are identified
with known disputes or collectability issues. In determining the amount of the allowance for credit losses, the Company considers historical
collectability based on past due status, customer-specific information, market conditions, and reasonable and supportable forecasts of
future economic conditions to inform adjustments to historical loss data.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
Accounts Receivable
and Allowance for Cumulative Expected Credit Losses (Continued)
Volatility in market conditions and
evolving credit trends are difficult to predict and may cause variability and volatility that may have a material impact on the allowance
for credit losses in future periods. The allowance for credit losses at December 31, 2022 was $nil (2021 - $nil).
Prepaid Expenses
and Other
Prepaid expenses and other consists
of advance payments related to good and services to be received as well as other assets including merchandise inventory and a loan receivable
to related parties for the Company’s subsidiary’s domain name.
Capital Assets
Capital assets are stated at cost, net
of accumulated depreciation. Depreciation is computed on a straight-line basis over the estimated useful lives of the assets, which is
generally as follows:
| |
Useful Lives |
Computer hardware | |
3-5 years |
Furniture and fixtures | |
3-5 years |
Leasehold improvements | |
Lesser of useful life or term of lease |
Expenditures for maintenance and repairs
are expensed as incurred.
Right-of-Use Assets and Lease Liabilities
The Company accounts for its right-of-use
assets and lease liabilities in accordance with ASC 842, Leases. Right-of-use assets represent the right to use an underlying asset
for the lease term, and lease liabilities represent the obligation to make lease payments arising from the lease.
Most of our leases contain lease and
non-lease components. Non-lease components include fixed payments for maintenance, utilities, and real estate taxes. The Company combine
fixed lease and non-lease components and account for them as a single lease component. Our lease agreements may contain variable costs
such as contingent rent escalations, common area maintenance, insurance, real estate taxes, or other costs. Such variable lease costs
are expensed as incurred on the consolidated statement of comprehensive loss.
Right-of-use assets and lease liabilities
are recognized on the consolidated balance sheets at the commencement date based on the present value of lease payments over the lease
term.
As most of our leases do not provide
an implicit rate, we use our incremental borrowing rate based on the information available at the commencement date in determining the
present value of lease payments. Our incremental borrowing rate is a hypothetical rate based on our understanding of what our credit rating
would be in a similar economic environment.
Operating lease costs are recognized
on a straight-line basis over the lease terms.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
Intangible Assets
Intangible assets with finite lives
consist of intellectual property, internal-use software, technology, brand, and domain names acquired through business combination or
asset acquisition. Intangible assets acquired through business combination are recorded at their respective estimated fair values upon
acquisition close. Other intangible assets acquired through asset acquisition are carried at cost, net of accumulated amortization. Intangible
assets are amortized on a straight-line basis over their estimated useful lives, ranging from three months to fifteen years.
Long-Lived Assets and Other Acquired
Intangible Assets
The Company reviews long-lived assets
and identifiable intangible assets for impairment when events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable. During this review, the Company re-evaluates the significant assumptions used in determining the original cost
and estimated lives of long-lived assets. Although the assumptions may vary from asset to asset, they generally include operating results,
cash flows, and other indicators of value. Management then determines whether the remaining useful life continues to be appropriate, or
whether there has been an impairment of long-lived assets based primarily upon whether expected future undiscounted cash flows are sufficient
to support the assets’ recovery. If impairment exists, the Company adjusts the carrying value of the asset to fair value, generally determined
using a discounted cash flow analysis.
Goodwill
Goodwill represents the excess of the
purchase price of an acquired business over the fair value of the net tangible and identifiable intangible assets acquired. The carrying
amount of goodwill is reviewed for impairment at least annually, or whenever events or changes in circumstances indicate that the carrying
value may not be recoverable. For its annual goodwill impairment test in all periods to date, the Company has operated under one reporting
unit and the fair value of its reporting unit has been determined by the Group’s enterprise value. The Group performs its annual
goodwill impairment test during the fourth fiscal quarter.
For its annual impairment test performed
in the fourth quarter of fiscal 2022, the Group completed a quantitative assessment and determined that there was no impairment of goodwill.
Warrant Liability
The Company accounts for warrants in
connection with the Offering, CFVI Placement Units, and FPA using applicable authoritative guidance in ASC 480, Distinguishing Liabilities
from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers
whether the warrants are freestanding instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and meet
all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own
shares of common stock and whether the warrant holders count potentially require “net cash settlement” in a circumstance outside
of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional
judgment, is conducted at the time of issuance of the warrants and execution of the Offering, CFVI Placement Units, and FPA and as of
each subsequent quarterly period end date while the warrants are outstanding. For issued or modified warrants that do not meet all the
criteria for equity classification, such warrants are required to be recorded at their initial fair value on the date of issuance, and
on each balance sheet date thereafter. Changes in the estimated fair value of liability-classified warrants are recognized on the consolidated
statements of comprehensive loss in the period of change.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
Warrant Liability (Continued)
The Company accounts for the warrants
in connection with the Offering, CFVI Placement Units, and FPA in accordance with guidance in ASC 815-40, Derivatives and Hedging –
Contracts in Entity’s Own Equity (“ASC 815-40”), pursuant to which the warrants do not meet the criteria for equity
classification and must be recorded as liabilities. See Note 11 for further discussion of the pertinent terms of the warrants and for
further discussion of the methodology used to determine the fair value of the warrants.
Business Combinations
The Company’s business combinations
are accounted for under the acquisition method. Management allocates the fair value of purchase consideration to the tangible and intangible
assets acquired and liabilities assumed based on their estimated fair value. The excess of the fair value of purchase consideration over
the fair values of these identifiable assets and liabilities is recorded as goodwill. Such valuation require management to make significant
judgment and estimates including the selection of valuation methodologies, future expected cash flows, discount rates, and useful lives.
The Company’s estimates of fair value are based on assumptions believed to be reasonable, but which are inherently uncertain and,
as a result, actual results may differ from estimates.
Interest in a Joint Venture
One of the Group’s subsidiaries
has a 30% membership interest in a joint venture based in Florida, USA named Liberatio Special Ventures LLC (“Liberatio”).
Liberatio is involved in the development and operation of an ecosystem, intended to provide customers with the ability to process payments
and engage in other related value-driven activities. The Group’s interest in Liberatio is accounted for using the equity method
in the financial statements.
Reclassifications
of Previously Issued Financial Statements
Certain amounts for prior periods have
been reclassified in the consolidated financial statements to conform to the current year presentation. There has been no impact on previously
reported net loss or shareholders’ equity from such reclassifications.
The following table summarizes the
impact of the reclassification adjustments on the Company’s Amended Securities Registration Statement on Form S-1/A for the year
ended December 31, 2021 filed on November 4, 2022, as well as unaudited Form 10-Q/A for the three and nine months ended September 30,
2022 and 2021 filed on November 15, 2022.
| |
As previously reported | | |
Adjustments | | |
As reclassified | |
| |
| | |
| | |
| |
Consolidated statement of comprehensive loss for the year ended: December 31, 2021 | |
| | |
| | |
| |
Cost of revenues, exclusive of depreciation and amortization | |
$ | 7,198,859 | | |
$ | (7,198,859 | ) | |
$ | - | |
Cost of services (content, hosting, and other) | |
| - | | |
| 7,805,474 | | |
| 7,805,474 | |
General and administrative | |
| 3,036,157 | | |
| 95,322 | | |
| 3,131,479 | |
Sales and marketing | |
| 3,524,615 | | |
| (606,615 | ) | |
| 2,918,000 | |
Amortization and depreciation | |
| 249,737 | | |
| (95,322 | ) | |
| 154,415 | |
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary
of Significant Accounting Policies (Continued) |
Reclassifications of Previously
Issued Financial Statements
| |
As previously reported | | |
Adjustments | | |
As reclassified | |
| |
| | |
| | |
| |
Condensed consolidated statements of comprehensive loss for the three months ended: September 30, 2022 | |
| | |
| | |
| |
Cost of revenues | |
$ | 7,489,884 | | |
$ | (7,489,884 | ) | |
$ | - | |
Cost of services (content, hosting, and other) | |
| - | | |
| 12,287,183 | | |
| 12,287,183 | |
General and administrative | |
| 2,545,408 | | |
| 141,220 | | |
| 2,686,628 | |
Sales and marketing | |
| 6,547,045 | | |
| (5,093,921 | ) | |
| 1,453,124 | |
Amortization and depreciation | |
| 257,394 | | |
| 152,994 | | |
| 410,388 | |
Interest income (expense), net | |
| 210,548 | | |
| 1,180 | | |
| 211,728 | |
Income tax (expense) recovery | |
| 3,588 | | |
| (3,588 | ) | |
| - | |
| |
| | | |
| | | |
| | |
September 30, 2021 | |
| | | |
| | | |
| | |
Cost of revenues | |
| 1,809,612 | | |
| (1,809,612 | ) | |
| - | |
Cost of services (content, hosting, and other) | |
| - | | |
| 1,973,342 | | |
| 1,973,342 | |
General and administrative | |
| 646,537 | | |
| 12,847 | | |
| 659,384 | |
Sales and marketing | |
| 713,155 | | |
| (184,726 | ) | |
| 528,429 | |
Amortization and depreciation | |
| 17,541 | | |
| 8,149 | | |
| 25,690 | |
| |
| | | |
| | | |
| | |
Condensed consolidated statements of comprehensive loss for the nine months ended: September 30, 2022 | |
| | | |
| | | |
| | |
Cost of revenues | |
| 14,671,468 | | |
| (14,671,468 | ) | |
| - | |
Cost of services (content, hosting, and other) | |
| - | | |
| 20,213,175 | | |
| 20,213,175 | |
General and administrative | |
| 5,577,028 | | |
| 405,265 | | |
| 5,982,293 | |
Sales and marketing | |
| 9,626,375 | | |
| (6,225,231 | ) | |
| 3,401,144 | |
Amortization and depreciation | |
| 625,369 | | |
| 299,605 | | |
| 924,974 | |
Interest income (expense), net | |
| 231,999 | | |
| 2,535 | | |
| 234,534 | |
Income tax (expense) recovery | |
| (18,811 | ) | |
| 18,811 | | |
| - | |
| |
| | | |
| | | |
| | |
September 30, 2021 | |
| | | |
| | | |
| | |
Cost of revenues | |
| 4,735,912 | | |
| (4,735,912 | ) | |
| - | |
Cost of services (content, hosting, and other) | |
| - | | |
| 4,899,642 | | |
| 4,899,642 | |
General and administrative | |
| 1,237,264 | | |
| 37,871 | | |
| 1,275,135 | |
Sales and marketing | |
| 1,408,477 | | |
| (184,726 | ) | |
| 1,223,751 | |
Amortization and depreciation | |
| 45,279 | | |
| (16,875 | ) | |
| 28,404 | |
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 3. | Summary of Significant Accounting Policies (Continued) |
COVID-19
Our business operations and financial results have been, and may continue
to be, affected by the macroeconomic impacts resulting from the COVID-19 pandemic. Management is actively monitoring the global situation
and the resulting impact it could have on the Company’s financial condition, liquidity, operations, industry, and workforce.
New standards or amendments
For the period ended December 31, 2022,
no new accounting standard was issued. The following amendments to existing standards are effective January 1, 2022 and have no material
impact on the Company’s financial statements:
| ● | Accounting
Standards Update 2021-04—Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock
Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s
Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options (a consensus of the FASB Emerging
Issues Task Force) |
| ● | Accounting Standards Update 2020-06—Debt—Debt
with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic
815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (applicable to convertible instruments |
The amended standards relevant to the
Company that are issued, but not yet effective, up to the date of issuance of Company’s financial statements are listed below. The
Company intends to adopt these amendments, if applicable, when they become effective and is currently analyzing them to determine their
impact on the financial statements:
| ● | Accounting Standards Update 2022-03—Fair
Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions |
| ● | Accounting Standards Update 2021-08—Business
Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers |
| ● | Accounting Standards Update 2021-07—Compensation—Stock
Compensation (Topic 718): Determining the Current Price of an Underlying Share for Equity-Classified Share-Based Awards (a consensus of
the Private Company Council) |
| ● | Accounting Standards Update 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of
Credit Losses on Financial Instruments. This guidance was subsequently amended by ASU 2018-19, Codification Improvements, ASU 2019-04,
Codification Improvements, ASU 2019-05, Targeted Transition Relief, ASU 2019-10, Effective Dates, and ASU 2019-11, Codification Improvements.
These ASUs are effective for Smaller Reporting Companies for fiscal years beginning after December 15, 2022, including interim periods
therein. The adoption of this ASU is currently not expected to have a material impact on the consolidated financial statements. |
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
Acquisition of Locals Technology
Inc.
On October 25, 2021, Legacy Rumble
acquired 100% of the interest in Locals Technology Inc. (“Locals”), a video streaming and content distribution platform, for
a total consideration of $7,039,110. The acquisition was accounted for as a business combination using the acquisition method. The breakdown
of the fair value of the assets acquired and liabilities assumed is presented as follows:
Cash | |
$ | 3,420,060 | |
Accounts receivable | |
| 900,207 | |
Prepaid expenses | |
| 19,726 | |
Capital assets | |
| 4,591 | |
Intangible assets | |
| 2,759,000 | |
Accounts payable, accruals, and other liabilities | |
| (379,914 | ) |
Deferred revenue | |
| (219,000 | ) |
Deferred tax liability | |
| (128,459 | ) |
Fair value of net identifiable assets acquired | |
| 6,376,211 | |
| |
| | |
Add: Goodwill | |
| 662,899 | |
Total net assets acquired | |
$ | 7,039,110 | |
| |
| | |
Purchase consideration: | |
| | |
Common shares | |
$ | 7,038,691 | |
Additional paid-in capital | |
| 419 | |
Total consideration | |
$ | 7,039,110 | |
The acquired business contributed revenues
of $161,165 and loss of $2,555,073 for the Group as of the date of acquisition to December 31, 2021. If the acquisition had occurred on
January 1, 2021, consolidated pro-forma revenue and loss for the year ended December 31, 2021 would have been $10,053,274 and $14,457,099,
respectively.
Acquisition-related costs of $215,494
that were not directly attributable to the issue of shares are included in general and administration expenses in the profit or loss and
in operating cash flows in the statement of cash flows.
The net cash inflow as a result of
this acquisition, included in investing activities in the statement of cash flows is $3,420,060.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 5. | Revenue from Contracts with Customers |
The following table presents revenues
disaggregated by type:
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Advertising | |
$ | 31,139,398 | | |
$ | 6,859,059 | |
Licensing and other | |
| 8,244,886 | | |
| 2,607,304 | |
Total revenues | |
$ | 39,384,284 | | |
$ | 9,466,363 | |
Deferred Revenue
Deferred revenue recorded at December
31, 2022 is expected to be fully recognized by December 31, 2023. The deferred revenue balance as of December 31, 2022 was $1,040,619
(2021 - $182,684).
| 6. | Cash, Cash Equivalents, and Marketable Securities |
Cash and cash equivalents as of December
31, 2022 and 2021 consist of the following:
| |
2022 | |
| |
Contracted | | |
Amortized | | |
Fair Market | | |
Balance per | |
| |
Maturity | | |
Cost | | |
Value | | |
Balance Sheet | |
| |
| | |
| | |
| | |
| |
Cash | |
Demand | | |
$ | 3,519,674 | | |
$ | 3,519,674 | | |
$ | 3,519,674 | |
Treasury bills and money market funds | |
Demand | | |
| 333,649,605 | | |
| 333,649,605 | | |
| 333,649,605 | |
| |
| | |
| | | |
| | | |
| | |
| |
| | |
$ | 337,169,279 | | |
$ | 337,169,279 | | |
$ | 337,169,279 | |
| |
| | |
| | | |
| | | |
| | |
| |
2021 | |
| |
Contracted | | |
| Amortized | | |
| Fair Market | | |
| Balance per | |
| |
Maturity | | |
| Cost | | |
| Value | | |
| Balance Sheet | |
| |
| | |
| | | |
| | | |
| | |
Cash | |
Demand | | |
$ | 2,847,375 | | |
$ | 2,847,375 | | |
$ | 2,847,375 | |
Treasury bills and money market funds | |
Demand | | |
| 44,000,000 | | |
| 44,000,000 | | |
| 44,000,000 | |
| |
| | |
| | | |
| | | |
| | |
| |
| | |
$ | 46,847,375 | | |
$ | 46,847,375 | | |
$ | 46,847,375 | |
Marketable securities consist of term
deposits of $1,100,000 as at December 31, 2022 (2021 – $nil). The Group did not have any long-term investments as at December 31,
2022 or 2021 except for the investment in a joint venture.
As of December 31, 2022, the Group
entered into a guarantee/ standby letter of credit for $1,257,500 which will be used towards the issuance of credit for running the day-to-day
business operations (2021 - $nil).
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| |
2022 | | |
2021 | |
Computer hardware | |
$ | 8,866,157 | | |
$ | 1,289,702 | |
Furniture and fixtures | |
| 100,921 | | |
| 33,484 | |
Leasehold improvements | |
| 921,570 | | |
| 21,065 | |
| |
| 9,888,648 | | |
| 1,344,251 | |
Accumulated depreciation | |
| (1,044,416 | ) | |
| (57,402 | ) |
Net carrying value | |
$ | 8,844,232 | | |
$ | 1,286,849 | |
Depreciation expense on capital assets
for year ended December 31, 2022 was $987,014 (2021 - $57,402).
| 8. | Right-of-Use Assets and Lease Liabilities |
The Group leases several facilities
under non-cancelable operating leases with no right of renewal. Our leases have original lease periods expiring between 2023 and 2027.
The lease agreements generally do not contain any material residual value guarantees or material restrictive covenants.
| |
2022 | | |
2021 | |
| |
| | |
Accumulated | | |
| | |
Accumulated | |
| |
Cost | | |
Depreciation | | |
Cost | | |
Depreciation | |
Right-of-use assets | |
$ | 1,926,936 | | |
$ | 570,482 | | |
$ | 1,698,049 | | |
$ | 182,208 | |
Net book value | |
| | | |
$ | 1,356,454 | | |
| | | |
$ | 1,515,841 | |
Operating lease costs for the year
ended December 31, 2022 was $564,842 (2021 – $102,607) and are included in general and administration expenses in the consolidated
statement of comprehensive loss.
As of December 31, 2022, the weighted-average
remaining lease term and weighted-average incremental borrowing rate for the operating leases were 3.26 years and 2.35%, respectively
(2021 – 4.43 years and 2.10%).
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 8. | Right-of-Use Assets and Lease Liabilities (Continued) |
The following shows the undiscounted
cash flows for the remaining years under the lease arrangement as at December 31, 2022.
2023 | |
$ | 599,154 | |
2024 | |
| 296,339 | |
2025 | |
| 261,461 | |
2026 | |
| 264,883 | |
2027 | |
| 26,468 | |
| |
| 1,448,305 | |
Less: imputed interest* | |
| 29,195 | |
| |
| 1,419,110 | |
Current portion | |
$ | 583,186 | |
Long-term portion | |
$ | 835,924 | |
| * | Imputed interest represents
the difference between undiscounted cash flows and cash flows |
| |
2022 | |
| |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Net Carrying Amount | |
Intellectual property | |
$ | 123,143 | | |
$ | 71,019 | | |
$ | 52,124 | |
Domain name | |
| 500,448 | | |
| 52,656 | | |
| 447,792 | |
Brand (Note 4) | |
| 1,284,000 | | |
| 151,969 | | |
| 1,132,031 | |
Technology (Note 4) | |
| 1,475,000 | | |
| 349,151 | | |
| 1,125,849 | |
Internal-use software | |
| 494,769 | | |
| 41,260 | | |
| 453,509 | |
| |
$ | 3,877,360 | | |
$ | 666,055 | | |
$ | 3,211,305 | |
| |
2021 | |
| |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Net Carrying Amount | |
Intellectual property | |
$ | 123,143 | | |
$ | - | | |
$ | 123,143 | |
Domain name | |
| 500,448 | | |
| 19,293 | | |
| 481,155 | |
Brand (Note 4) | |
| 1,284,000 | | |
| 23,569 | | |
| 1,260,431 | |
Technology (Note 4) | |
| 1,475,000 | | |
| 54,151 | | |
| 1,420,849 | |
| |
$ | 3,382,591 | | |
$ | 97,013 | | |
$ | 3,285,578 | |
Amortization expense related to intangible
assets for the year ended December 31, 2022 was $569,042 (2021 - $97,013).
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 9. | Intangible Assets (Continued) |
For intangible assets held as of December
31, 2022, amortization expense for the five succeeding fiscal years is as follows:
2023 | |
$ | 585,722 | |
2024 | |
| 578,221 | |
2025 | |
| 555,717 | |
2026 | |
| 501,566 | |
2027 | |
| 219,457 | |
| |
$ | 2,440,683 | |
The Group is subject to income tax in
several jurisdictions of which only Rumble Canada Inc. is subject to Canadian taxes. Rumble Inc.’s combined statutory tax rate is 21.0%
(2021 - 12.2%).
The difference between the tax calculated
on income before income tax according to the statutory tax rate and the amount of the income tax included in the income tax expense is
reconciled as follows:
| |
2022 | | |
2021 | |
| |
| | |
| |
Loss before income taxes | |
$ | (11,619,422 | ) | |
$ | (13,541,416 | ) |
Statutory income tax rate | |
| 21.0 | % | |
| 12.2 | % |
Income tax recovery at statutory income tax rate | |
| (2,440,079 | ) | |
| (1,652,053 | ) |
Non-deductible expenses | |
| 245,566 | | |
| 659 | |
Share-based compensation | |
| - | | |
| 172,566 | |
Change in the fair value of warrant liability | |
| (4,412,205 | ) | |
| - | |
Change in the fair value of option liability | |
| - | | |
| 392,143 | |
Difference in jurisdictional tax rates | |
| (1,549,371 | ) | |
| - | |
Tax restructuring | |
| 693,725 | | |
| - | |
Other | |
| (165,724 | ) | |
| (963,566 | ) |
Change in valuation allowance | |
| 7,412,660 | | |
| 1,922,367 | |
| |
| | | |
| | |
| |
$ | (215,428 | ) | |
$ | (127,884 | ) |
| |
| | | |
| | |
Current tax (recovery) expense | |
$ | (215,428 | ) | |
$ | 575 | |
Deferred tax (recovery) expense | |
$ | - | | |
$ | (128,459 | ) |
| |
| | | |
| | |
| |
| | | |
| | |
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 10. | Income Taxes (Continued) |
| |
2022 | | |
2021 | |
Deferred Tax Assets (Liabilities) | |
| | |
| |
Loss carryforwards | |
$ | 17,125,566 | | |
$ | 1,986,440 | |
Tangible assets | |
| 271,227 | | |
| - | |
Intangible assets | |
| (1,306,605 | ) | |
| - | |
Share-based compensation | |
| 398,881 | | |
| - | |
Other | |
| 161,452 | | |
| (8,969 | ) |
Deferred tax assets | |
| 16,650,521 | | |
| 1,977,471 | |
Valuation allowance | |
| (16,650,521 | ) | |
| (1,977,471 | ) |
Net deferred tax assets/ (liability) | |
$ | - | | |
$ | - | |
The Company has assessed the realizability of
the net deferred tax assets by considering the relevant positive and negative evidence available to determine whether it is more likely
than not that some portion or all of the deferred tax assets will be realized. In making such a determination, the Company considered
future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies, and recent results
of operations. A significant piece of objective negative evidence evaluated was the cumulative tax loss incurred by the Company over the
three year period ended December 31, 2022. Such objective evidence limits the ability to consider other subjective evidence, such as projections
for future growth. After consideration of all these factors, the Company has recorded a full valuation allowance against the net deferred
tax assets.
As at December 31, 2022, a valuation allowance has been taken against
the net deferred tax assets of $16,650,521 (2021 - $1,977,471). The initial recognition of a component of this deferred tax asset was
recorded against additional paid-in capital on the consolidated balance sheets as the deferred tax asset is related to certain costs associated
with the reverse recapitalization which were recorded in additional paid-in capital but deductible in the year for tax purposes. The following
table summarizes changes to the Company’s valuation allowance for the year ended December 31, 2022.
| |
2022 | |
| |
| |
Balance, beginning of year | |
$ | (1,977,471 | ) |
Transaction costs, reverse recapitalization | |
| (7,260,390 | ) |
Change in valuation allowance | |
| (7,412,660 | ) |
Balance, end of year | |
$ | (16,650,521 | ) |
Deferred taxes have not been recorded on the basis differences for
investments in consolidated subsidiaries as these basis differences are indefinitely reinvested or will reverse in a non-taxable manner.
Quantification of the deferred income tax liability, if any, associated with indefinitely reinvested basis differences is not practicable.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 10. | Income Taxes (Continued) |
As at December 31, 2022, the Company has US federal
and state losses carried forward of $47,341,455 (December 31, 2021 - $4,668,142) and Canadian federal and provincial non-capital loss
carryforwards of $25,468,713 (December 31, 2021 - $3,206,361). The US federal losses can be carried forward indefinitely, generally, the
state losses can be carried forward 20 years. The Canadian non-capital losses carried forward expire between 2039 and 2042.
2039 | |
$ | 83,738 | |
2041 | |
| 4,487,358 | |
2042 | |
| 20,897,617 | |
Indefinite | |
| 47,341,455 | |
Utilization of net operating loss carryforwards
may be subject to limitations in the event of a change in ownership as defined under U.S. IRC Section 382, and similar state provisions.
An “ownership change” is generally defined as a cumulative change in the ownership interest of significant stockholders of more
than 50 percentage points over a three-year period. The Company experienced ownership change during 2021. Such ownership change could
result in a limitation of the Company’s ability to reduce future income by net operating loss carryforwards. A formal Section 382 study
has not been prepared, so the exact effects of the ownership change are not known at this time.
The Company operates in a number of tax jurisdictions
and is subject to examination of its income tax returns by tax authorities in those jurisdictions who may challenge any item on these
returns. Because the tax matters challenged by tax authorities are typically complex, the ultimate outcome of these challenges is uncertain.
The Company recognizes the effects of uncertain tax positions in the consolidated financial statements after determining that it is more-likely-than-not
the uncertain tax positions will be sustained. As of December 31, 2022, the Company has not recorded any uncertain tax positions,
as well as any accrued interest and penalties on the consolidated balance sheets. During the year ended December 31, 2022, the Company
did not record any interest and penalties in the consolidated statements of comprehensive loss.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
Warrant liability
comprises of 8,050,000 warrants issued by the Company in public offerings, private placements, and forward purchase contracts as follows:
| ● | Public
warrants: As described in Note 2, as a result of the Business Combination Agreement, the Company acquired 7,500,000 warrants previously
issued by CFVI with regards to the Offering of 30,000,000 CFVI Units completed on February 23, 2021 (“Public Warrant(s)”). |
| ● | Private
placement warrants: As described in Note 2, as a result of the Business Combination Agreement, the Company also acquired 175,000 warrants
previously issued by CFVI with regards to the sale of 700,000 units (including 175,000 warrants) (“Private Placement Warrants”). |
| ● | Forward
purchase warrants: As described in Note 2, the Company issued 1,500,000 shares in the Class A Common Stock of the Company and 375,000
warrants (“Forward Purchase Warrants”) to the Sponsor in relation to the FPA, for gross proceeds of $15,000,000. |
Each whole Public Warrant, Private Placement
Warrant and Forward Purchase Warrant (“Warrants”) entitles the holder to purchase one share of common stock of the Company,
par value $0.0001 per share, for $11.50 per share. The Warrants will become exercisable on the later of 30 days after the completion of
the Qualifying Transaction or 12 months from the closing of the IPO and will expire 5 years after the completion of the Qualifying Transaction,
or earlier upon redemption or liquidation. The exercise price and entitlement of the Warrants is subject to certain adjustments including:
| i. | If the number of outstanding shares of common stock is increased
by a stock dividend payable in shares of common stock, or by a split-up of shares of common stock or other similar event, then the number
of shares of common stock issuable on exercise of each Warrant shall be increased in proportion to such increase in the outstanding shares
of common stock. |
| ii. | If the Company pays a dividend or makes a distribution in
cash, securities or other assets to the holders of the common stock, the Warrant price shall be decreased by the amount of cash and/or
the fair market value of any securities or other assets paid on each share of common stock in respect of such extraordinary dividend. |
| iii. | If the number of outstanding shares of common stock is decreased
by a consolidation, combination, reverse stock split or other similar event, then the number of shares of common stock issuable on exercise
of each Warrant shall be decreased in proportion to such decrease in outstanding shares of common stock. |
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 11. | Warrant Liability (Continued) |
| iv. | Whenever the number of shares of common stock purchasable
upon the exercise of the Warrants is adjusted, the warrant price shall be adjusted by multiplying such warrant price immediately prior
to such adjustment by a fraction the numerator of which shall be the number of shares of common stock purchasable upon the exercise of
the Warrants immediately prior to such adjustment, and the denominator of which shall be the number of shares of common stock so purchasable
immediately thereafter. |
The exercise of the Warrants may be
settled in cash upon the occurrence of a tender offer or exchange that involves 50% or more of the Company’s Class A shareholders.
Not all of the shareholders need to participate in such tender offer or exchange to trigger the potential cash settlement and the Company
does not control the occurrence of such an event.
The Warrants may be redeemed, at the
option of the Company, at a price of $0.01 per Warrant, provided that the last sales price of the common stock has been at least $18.00
per share during the 20 trading day period starting on the trading day prior to the day of the close of the Qualifying Transaction.
These Warrants are traded publicly with
fair value being determined as their market price. The warrant liability was valued at $3.86 per warrant on September 16, 2022, the date
of Qualifying Transaction. As these are financial liabilities measured at fair value through profit or loss, these Warrants were revalued
at December 31, 2022 using the observable market price of $1.25 per warrant resulting in a gain of $21,010,500. As the transfer of Private
Placement Warrants and Forward Purchase Warrants to anyone who is not a permitted transferee would result in Private Placement Warrants
and Forward Purchase Warrants having substantially the same terms as those issued in public offerings, the Company determined that the
fair value of Private Placement Warrants and Forward Purchase Warrants are equivalent to that of the Public Warrants. The Warrants are
measured at level 1 and level 2 respectively, of the fair value measurement hierarchy.
Further, as these warrants may be exercised
by holders on a cashless basis, and the exercise of these warrants may be settled in cash that does not require the participation of all
shareholders to trigger the potential cash settlement, the Company has concluded that all of its warrants do not meet the ASC 815-40 conditions
of equity classification.
The Company has received certain amounts
from a third party to assist with certain operating expenditures of the Company. These amounts are to be repaid upon settlement of those
expenditures, are non-interest bearing, and have been treated as a long-term liability. As of December 31, 2022, an amount of $500,000
related to these expenses was recorded in other liability (2021 - $250,000).
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
Preference Shares
Authorized
Legacy Rumble’s Articles of Incorporation
authorized an unlimited number of preference shares for issuance.
Legacy Rumble filed Articles of
Amendment dated May 14, 2021 to create and authorize 607,360 Class A preferred shares for issuance and to remove the class of preference
shares previously authorized. These Class A preferred shares rank senior to the common shares and have conversion rights that allow each
Class A preferred share to be converted at the option of the holder at any time and without payment of additional consideration into such
number of fully paid and non-assessable Voting Common Shares as is determined by dividing the original issue price of such Class A preferred
share by the conversion price at the time of conversion, which is initially equal to the original issue price subject to various adjustments.
Issued and outstanding
On May 14, 2021, Legacy Rumble
issued 606.36 Class A preferred shares, which were subsequently converted into 606,360 Class A preferred shares on a stock split in
the ratio of 1,000 -to- 1. No other preference shares have been issued. These Class A preferred shares are redeemable for Class A
common shares of Legacy Rumble upon a change of control event. As part of the transaction, the holders of these Class A preferred
shares were also granted an option to purchase additional Class A common shares in Legacy Rumble (the “Option
Liability”) at a discount of 30%, subject to certain conditions. The total fair value of this financing arrangement was
determined to be $35,714,286 due to the upper limit on the discount price provided to the investors. Gross proceeds of $25,000,000
were allocated between the Class A preferred shares and the Option Liability by first determining the fair value of the Option
Liability at $7,500,000 using a probability weighted scenario over the likelihood of this option to be exercised, with the remaining
$17,500,000 allocated to equity (using a residual value method). Because these Class A preferred shares are redeemable upon an event
that is outside the control of Legacy Rumble, these have been classified and presented as temporary equity on the consolidated
balance sheet.
Transaction costs of $1,015,424
were allocated pro rata between the two components: expenses of $304,627 related to the Option Liability are recorded as finance costs
in the consolidated statements of comprehensive loss for the year ended December 31, 2021 with the remaining balance recorded against
the value of the Class A preferred shares.
On September 16, 2022, in connection
with the Qualifying Transaction, all previously issued and outstanding Class A preferred shares were converted into an equivalent number
of shares of Legacy Rumble Class A common shares on a 1-to-1 basis, then multiplied by the exchange ratio of 24.5713 shares pursuant to
the Business Combination Agreement, and exchanged for shares of Class A Common Stock of the Company. See Note 2 for further details regarding
the Qualifying Transaction.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 13. | Temporary Equity (Continued) |
Option Liability
As described above, on May 14, 2021,
the Class A preferred shareholders were granted the right to exercise options for an additional 172.07 Class A common shares (172,020
post stock split) in Legacy Rumble subject to certain conditions. The grant date fair value was determined based on the maximum discount
available to these Class A preferred shareholders and the probability of the conditions attached to this option being met. The change
in fair value of this Option Liability is on account of Legacy Rumble’s re-assessment of the probability of the conditions attached
to this option at each reporting period. As the Option Liability was exercised on November 24, 2021, a change in fair value of the Option
Liability of $3,214,286 was recorded in the consolidated statements of comprehensive loss (representing the maximum benefit of $10,714,286)
in the 2021 Annual Financial Statements, and the balance of the liability was extinguished via an increase to the value of the Class A
common shares issued. See Note 14 for further details.
Common Shares
Authorized
Legacy Rumble’s Articles of Incorporation
authorized an unlimited number of common shares for issuance.
Articles of Amendment, effective on
September 4, 2020, by Legacy Rumble created two classes of common shares initially named Voting Common Shares, subsequently renamed Class
A common shares, and Non-Voting Common Shares, subsequently renamed Class B common shares. Legacy Rumble is authorized to issue an unlimited
number of each of these classes of common shares.
The Company’s Certificate of
Incorporation was amended and restated in its entirety and will be effective on the Closing Date. The Company is authorized to issue 1,000,000,000
shares, consisting of:
| (i) | 700,000,000 shares of Class A Common Stock with a par value
of $0.0001 per share |
| (ii) | 170,000,000 shares of Class C Common Stock with a par value
of $0.0001 per share |
| (iii) | 110,000,000 shares of Class D Common Stock with a par value
of $0.0001 per share |
| (iv) | 20,000,000 shares of preferred stock with a par value of
$0.0001 per share |
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 14. | Shareholders’ Equity (Continued) |
Common Shares (Continued)
Legacy Rumble Class A Common Shares
The holders of Legacy Rumble Class
A common shares are entitled to receive dividends at the discretion of the board of directors and are entitled to one vote for each Legacy
Rumble Class A common share held at any meeting of shareholders of Legacy Rumble. The holders of Legacy Rumble Class A common shares are
entitled to receive the remaining property of Legacy Rumble upon liquidation, dissolution, or winding-up, whether voluntary or involuntary,
and any other distribution of assets of Legacy Rumble among its shareholders for the purpose of winding-up of its affairs subject to the
rights of the preference shares described in Note 13.
On September 16, 2022, in connection
with the Qualifying Transaction, all previously issued and outstanding Legacy Rumble Class A common shares held by Electing Shareholders,
were exchanged for 168,762,214 shares of Class C Common Stock, using the Company Exchange Ratio of 24.5713:1.0000 pursuant to the Business
Combination Agreement. Additionally, all previously issued and outstanding Legacy Rumble Class A common shares held by Non-Electing Shareholders,
were exchanged for 45,647,873 shares of Class A Common Stock pursuant to the Business Combination Agreement. See Note 2 for further details.
Legacy Rumble Class B Common Shares
The holders of Legacy Rumble Class
B common shares are entitled to receive dividends at the discretion of the board of directors. The holders of Legacy Rumble Class B common
shares are also entitled to receive the remaining property of Legacy Rumble upon liquidation, dissolution, or winding-up, whether voluntary
or involuntary, and any other distribution of assets of Legacy Rumble among its shareholders for the purpose of winding-up of its affairs
subject to the rights of the preference shares described in Note 13. The holders of Legacy Rumble Class B common shares are not entitled
to vote and will not receive notice of any meeting of shareholders of Legacy Rumble.
On September 16,
2022, in connection with the Qualifying Transaction, all previously issued and outstanding Legacy Rumble Class B common shares held by
Non-Electing Shareholders were exchanged for 3,322,531 shares of Class A Common Stock pursuant to the Business Combination Agreement.
See Note 2 for further details.
Class A Common Stock
The holders of shares of Class A Common
Stock are entitled to one vote for each share of Class A Common Stock held at any meeting of shareholders of the Company. The holders
of Class A Common Stock are entitled to receive dividends and other distributions declared or paid by the Company. The holders of Class
A Common Stock are entitled to receive the remaining property of the Company upon liquidation, dissolution, or winding-up, whether voluntary
or involuntary, and any other distribution of assets of the Company among its shareholders for the purpose of winding-up of its affairs
subject to the rights of the preferred shares.
Rumble Inc.
Notes to the Consolidated Financial Statements
(Expressed in
U.S. Dollars)
For the years ended December 31, 2022 and 2021
| 14. | Shareholders’ Equity (Continued) |
Common
Shares (Continued)
On
September 16, 2022, in connection with the Qualifying Transaction, the following transactions occurred with regards to Class A Common
Stock:
| ● | All
Legacy Rumble shares and warrants held by Non-Electing Shareholders were exchanged for 48,970,404 and 14,153,048 shares of Class A Common
Stock, respectively. |
| ● | CFVI
Units in connection with the CFVI Placement Units and FPA were exchanged for 700,000 and 1,875,000 shares of Class A Common Stock, respectively. |
| ● | The
Company issued 8,300,000 Class A Common Stock through the PIPE. |
| ● | CFVI
Units in connection with the Offering were exchanged for 29,969,311 shares of Class A Common Stock. |
| ● | CFVI
Class B Common Stock were exchanged for 7,500,000 shares of Class A Common Stock. |
Class
C Common Stock
The
holders of shares of Class C Common Stock are entitled to one vote for each share of Class C Common Stock held at any meeting of shareholders
of the Company. The holders of Class C Common Stock are not entitled to receive dividends and other distributions declared or paid by
the Company. The holders of shares of Class C Common Stock are not entitled to receive the remaining property of Company upon liquidation,
dissolution, or winding-up, whether voluntary or involuntary, and any other distribution of assets of the Company among its shareholders
for the purpose of winding-up of its affairs subject to the rights of the preferred shares and Class A Common Stock.
On
September 16, 2022, in connection with the Qualifying Transaction, the following transactions occurred with regards to Class C Common
Stock:
| ● | All
issued and outstanding Legacy Rumble shares (including Legacy Rumble warrants) held by Electing Shareholders were exchanged for 168,762,214
shares of Class C Common Stock using the Company Exchange Ratio of 24.5713:1.0000 pursuant to the Business Combination Agreement. |
| ● | Concurrently
with the Qualifying Transaction on September 16, 2022, the Company entered into a share repurchase agreement with Mr. Pavlovski. Upon
closing of the Qualifying Transaction, the Company repurchased shares of 1,100,000 Class C Common Stock for a total purchase price of
$11,000,000. Of the $11,000,000 of proceeds, Mr. Pavlovski reinvested $1,000,000 to pay the purchase price for the Company’s Class
D Common Stock. |
Class
D Common Stock
The
holders of shares of Class D Common Stock are entitled to 11.2663 votes for each share of Class D Common Stock held at any meeting of
shareholders of the Company. The holders of shares of Class D Common Stock are not entitled to receive dividends and other distributions
declared or paid by the Company. The holders of shares of Class D Common Stock are not entitled to receive the remaining property of
Company upon liquidation, dissolution, or winding-up, whether voluntary or involuntary, and any other distribution of assets of the Company
among its shareholders for the purpose of winding-up of its affairs subject to the rights of the preferred shares and Class A Common
Stock.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 14. | Shareholders’
Equity (Continued) |
Common
Shares (Continued)
For
an aggregate price of $1,000,000, upon closing of the Qualifying Transaction, the Company issued and sold to Mr. Pavlovski 105,782,403
shares of the Company’s Class D Common Stock.
Issued
and outstanding
The
following shares of common stock are issued and outstanding at:
| |
2022 | | |
2021 | |
| |
Number | | |
Amount | | |
Number | | |
Amount | |
Legacy Rumble Class A common shares | |
| - | | |
$ | - | | |
| 8,119,690 | | |
$ | 43,223,609 | |
Legacy Rumble Class B common shares | |
| - | | |
| - | | |
| 135,220 | | |
| 129,761 | |
Class A Common Stock | |
| 111,467,763 | | |
| 741,013 | | |
| - | | |
| - | |
Class C Common Stock | |
| 167,662,214 | | |
| 16,766 | | |
| - | | |
| - | |
Class D Common Stock | |
| 105,782,403 | | |
| 10,578 | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | |
Balance | |
| 384,912,380 | | |
$ | 768,357 | | |
| 8,254,910 | | |
$ | 43,353,370 | |
On
October 25, 2021, Legacy Rumble effected a stock split of the then outstanding Legacy Rumble common and preference shares at a ratio
of 1,000-to-1. Stockholders received a whole share for fractional shares (if applicable) and the par value per common stock remains unchanged.
A proportionate adjustment was made to the maximum number of shares issuable under the stock option plan, as amended.
On
November 24, 2021, Legacy Rumble issued 172,070 Legacy Rumble Class A common shares upon the exercise of the Option Liability at a price
of $145.29 per share for gross cash proceeds of $25,000,000.
Former
holders of the Legacy Rumble’s common shares are eligible to receive up to an aggregate of 76,412,604 additional shares of the
Company’s Class A Common Stock if the closing price of the Company’s Class A Common Stock is greater than or equal to $15.00
and $17.50, respectively (with 50% released at each target, or if the latter target is reached first, 100%) for a period of 20 trading
days during any 30 trading-day period. The term is five years from the closing of the Qualifying Transaction. If there is a change in
control within the five-year period following the closing of the Qualifying Transaction that results in a per share price equal to or
in excess of the $15.00 and $17.50 share price milestones not previously met, then the Company shall issue the earnout shares to the
holders of Legacy Rumble common shares. The shares are currently being held in escrow until the contingency is met.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 14. | Shareholders’
Equity (Continued) |
Common
Shares (Continued)
The
Sponsor’s common shares are eligible to receive up to an aggregate of 1,963,750 additional shares of the Company’s Class
A Common Stock if the closing price of the Company’s Class A Common Stock is greater than or equal to $15.00 and $17.50, respectively
(with 50% released at each target, or if the latter target is reached first, 100%) for a period of 20 trading days during any 30 trading-day
period. The term is five years from the closing of the Qualifying Transaction. If there is a change in control within the five-year period
following the closing of the Qualifying Transaction that results in a per share price equal to or in excess of the $15.00 and $17.50
share price milestones not previously met, then the Company shall issue the earnout shares to the Sponsor. The shares are currently being
held in escrow until the contingency is met.
Warrants
On
September 14, 2020, Legacy Rumble issued a warrant to an arm’s length party in exchange for services. This warrant is convertible to
Legacy Rumble Class B common shares equal to 5% undiluted interest in the Legacy Rumble’s total equity at an exercise price of $0.01
CAD per Legacy Rumble Class B common share and expiration term of 20 years. The warrant is subject to a performance condition that was
met as of December 31, 2021 and the fair value of the warrant on the grant date, estimated to be $731,281 was recorded in additional
paid-in capital as of December 31, 2021.
On
September 16, 2022, in connection with the Qualifying Transaction, the warrant to purchase Legacy Rumble Class B common shares were exchanged
for 14,153,048 shares of Class A Common Stock, using the Company Exchange Ratio of 24.5713:1.0000 pursuant to the Business Combination
Agreement. See Note 2 for further details.
Restricted
Stock Units
During
the year ended December 31, 2021, Legacy Rumble issued 10,625 Restricted Class B common shares as part of certain employment agreements
as well as consideration for the Locals’ acquisition (Note 4). Certain of these Restricted Class B common shares had a performance
based vesting condition that was met as of December 31, 2021 and the fair value of the restricted stock units on the grant date, estimated
to be $110,838 was recorded in Legacy Rumble Class B common shares as of December 31, 2021.
On
September 16, 2022, in connection with the Qualifying Transaction, the Legacy Rumble Restricted Class B common shares were converted
into an equivalent number of shares of Class A Common Stock on a 1-to-1 basis, then multiplied by the Company Exchange Ratio of 24.5713:1.0000
pursuant to the Qualifying Transaction agreement. See Note 2 for further details.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 14. | Shareholders’
Equity (Continued) |
Restricted
Stock Units (Continued)
In
connection with the Qualifying Transaction, the Company issued 1,100,000 restricted stock units (“RSUs”) as part of an employment
agreement. On November 16, 2022, the Company granted 448,098 RSUs to board members, officers, and consultants. The fair value of the
RSUs is $17,993,838 based on the fair value of the restricted stock units on the grant dates. The RSUs have a vesting period over seven
months to four years.
The
total unrecognized compensation cost for the RSUs issued is $16,280,561 which is expected to be recognized over a weighted-average period
of 2.69 years.
Share-based
compensation expense on RSUs recognized in cost of revenue and operating expenses for the year ended December 31, 2022 was $218,071 and
$1,495,206, respectively (2021 - $nil and $44,776).
Stock
Options
On
September 1, 2020, the Board of Directors of Legacy Rumble authorized and approved a stock option plan which was amended and restated
on April 1, 2021, October 21, 2021 and September 15, 2022. The amendment dated September 16, 2022 (the “Plan”) replaces and
supersedes the previous stock option plans of Legacy Rumble. The Plan was assumed in its entirety by Rumble on the Closing Date.
Immediately
prior to the Closing Date, all outstanding options to purchase Legacy Rumble’s Class A common shares were exchanged into an option
to purchase a number of shares of the Company’s Class A Common Stock equal to the number of shares of Legacy Rumble’s Class
A common share multiplied by 16.4744, rounded down to the nearest whole share, at an exercise price per share equal to the current exercise
price per share for such option divided by 16.4744, rounded up to the nearest whole cent.
Additionally,
the option holders are eligible to receive up to an aggregate of 28,587,396 shares of Class A Common Stock in respect of the options
they hold if the closing price of the Company’s Class A Common Stock is greater than or equal to $15.00 and $17.50, respectively
(with 50% released at each target, or if the latter target is reached first, 100%) for a period of 20 trading days during any 30 trading-day
period. The term is five years from the closing of the Qualifying Transaction. If there is a change in control within the five-year period
following the closing of the Qualifying Transaction that results in a per share price equal to or in excess of the $15.00 and $17.50
share price milestones not previously met, then the Company shall issue the earnout shares to the option holders.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 14. | Shareholders’
Equity (Continued) |
Stock
Options (Continued)
All
options to purchase common shares of Rumble which were granted pursuant to earlier plans shall remain outstanding in accordance with
their terms, provided that from the effective date of the Plan such existing options shall be governed by this Plan.
Conditions
related to the performance based options had been met as of December 31, 2021, and as such, the fair value of the stock options was recognized
in additional paid-in capital as of December 31, 2021.
The
grant date fair values of the Legacy Rumble and Rumble options issued under the Plan were determined using the Black-Scholes option pricing
model based upon the following assumptions:
| |
Legacy Rumble | |
Rumble | |
Fair value of options | |
$0.27-$30.57 | |
$9.44-$11.13 | |
Share price | |
$1.93-$41.23 | |
$10.60-$12.49 | |
Exercise price | |
$0.48-$165.80 | |
$10.60-$12.49 | |
Risk free interest rate | |
0.52%-1.33% | |
3.72% | |
Volatility | |
60%-85% | |
95% | |
Expected life | |
3-20 years | |
10 years | |
Dividend rate | |
0.00% | |
0.00% | |
The
Company estimated the volatility by reference to comparable companies that are publicly traded.
Stock
option transactions are summarized as follows:
| |
2022 | | |
2021 | |
| |
Number | | |
Weighted Average Exercise Price | | |
Number | | |
Weighted Average Exercise Price | |
| |
| | |
| | |
| | |
| |
Outstanding, beginning of year | |
| 3,531,064 | | |
$ | 2.25 | | |
| 3,433,000 | | |
$ | 0.48 | |
Granted | |
| 442,052 | | |
| 10.94 | | |
| 98,064 | | |
| 64.28 | |
Forfeited | |
| (404 | ) | |
| 165.80 | | |
| - | | |
| - | |
Increase on conversion | |
| 54,634,745 | | |
| 0.14 | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | |
Outstanding, end of period | |
| 58,607,457 | | |
$ | 0.22 | | |
| 3,531,064 | | |
$ | 2.25 | |
| |
| | | |
| | | |
| | | |
| | |
Vested and exercisable | |
| 57,790,418 | | |
$ | 0.09 | | |
| 3,493,297 | | |
$ | 1.17 | |
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 14. | Shareholders’
Equity (Continued) |
Stock
Options (Continued)
The
total unrecognized compensation cost for stock options issued as at December 31, 2022 is $4,231,026 (2021 - $141,672) which is expected
to be recognized over a weighted-average period of 2.19 years (2021 – 2.32 years).
The
weighted average fair value of the outstanding options as of December 31, 2022 was $0.80 (2021 - $0.73). Share options outstanding at
December 31, 2022 and 2021 have the following expiry dates and exercise prices:
| |
2022 | | |
2021 | |
| |
Exercise | | |
Share | | |
Exercise | | |
Share | |
Expiry | |
Price | | |
Options | | |
Price | | |
Options | |
| |
| | |
| | |
| | |
| |
2024 | |
$ | 2.50 | | |
| 157,000 | | |
$ | 41.23 | | |
| 9,530 | |
2026 | |
| 2.50 | | |
| 376,768 | | |
| 41.23 | | |
| 22,870 | |
2031 | |
| 0.27 | | |
| 137,904 | | |
| 4.52 | | |
| 8,370 | |
2031 | |
| 2.50 | | |
| 40,032 | | |
| 41.23 | | |
| 2,430 | |
2031 | |
| 10.06 | | |
| 332,931 | | |
| 165.80 | | |
| 20,614 | |
2032 | |
| 10.60 | | |
| 363,441 | | |
| - | | |
| - | |
2032 | |
| 12.49 | | |
| 78,634 | | |
| - | | |
| - | |
2040 | |
| 0.03 | | |
| 56,556,501 | | |
| 0.48 | | |
| 3,433,000 | |
2041 | |
| 2.50 | | |
| 564,246 | | |
| 41.23 | | |
| 34,250 | |
Total | |
| | | |
| 58,607,457 | | |
| | | |
| 3,531,064 | |
| |
| | | |
| | | |
| | | |
| | |
Weighted average remaining contractual life of options outstanding | |
| | | |
| 17 years | | |
| | | |
| 19 years | |
Share-based
compensation expense on stock options recognized in cost of revenue and operating expenses for the year ended December 31, 2022 was $31,710
and $188,416, respectively (2021 - $nil and $1,358,868).
Loss
per Share
Basic
loss per share is computed by dividing net loss attributable to the Company by the weighted-average number of Class A and Class C Common
Stock outstanding, excluding those held in escrow as these are deemed to be contingently returnable shares that must be returned if the
earnout contingency is not met, in line with guidance within ASC 260-10-45, Earnings per Share – Presentation, Other Presentation
Matters, during the year ended December 31, 2022, and 2021. Shares of Class D Common Stock do not share in earnings and not participating
securities (ie non-economic shares) and therefore, have been excluded from the calculation of weighted-average number of shares outstanding.
Diluted
loss per share is computed giving effect to all potentially dilutive shares. Diluted loss per share for all periods presented is the
same as basic loss per share as the inclusion of potentially issuable shares would be antidilutive.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 15. | Commitments
and Contingencies |
Commitments
The
Company has non-cancelable contractual commitments of approximately $89 million as of December 31, 2022, which are primarily related
to programming and content, leases, and other service arrangements. The majority of commitments will be paid over five years commencing
in 2023.
Legal
Proceedings
In
the normal course of business, to facilitate transactions in services and products, the Company indemnifies certain parties. The Company
has agreed to hold certain parties harmless against losses arising from a breach of representations or covenants, or out of intellectual
property infringement or other claims made against certain parties. Several of these agreements limit the time within which an indemnification
claim can be made and the amount of the claim. In addition, the Company has entered into indemnification agreements with its officers
and directors, and its bylaws contain similar indemnification obligations to its agents.
Furthermore,
many of the Company’s agreements with its customers and partners require the Company to indemnify them for certain intellectual property
infringement claims against them, which would increase costs as a result of defending such claims, and may require that we pay significant
damages if there were an adverse ruling in any such claims. Customers and partners may discontinue the use of the Company’s services
and technologies as a result of injunctions or otherwise, which could result in loss of revenues and adversely impact the business.
It
is not possible to make a reasonable estimate of the maximum potential amount under these indemnification agreements due to the unique
facts and circumstances involved in each particular agreement. As of December 31, 2022 and 2021, there were no material indemnification
claims that were probable or reasonably possible.
As
of December 31, 2022, Rumble had received notification of several claims 1) a lawsuit against the Company and one of its shareholders
seeking a variety of relief including rescission of a share redemption sale agreement with the Company or damages alleged to be worth
$419.0 million 2) a patent infringement lawsuit against the Company and 3) a putative class action lawsuit alleging violations of the
Video Privacy Protection Act in the United States District Court for the Middle District of Florida.
The
Company is defending the claims and considers that the likelihood that it will be required to make a payment to plaintiffs to be remote.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 16. | Fair
Value Measurements |
The
Company follows ASC 820, “Fair Value Measurements and Disclosures,” which defines fair value, establishes a framework
for measuring fair value in U.S. GAAP, and expands disclosures about fair value measurements.
ASC
820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the
most advantageous market for the asset or liability in an orderly transaction. Fair value measurement is based on a hierarchy of observable
or unobservable inputs. The standard describes three levels of inputs that may be used to measure fair value.
| Level
1 - | Inputs
to the valuation methodology are quoted prices available in active markets for identical investments as of the reporting date; |
| Level 2
- | Inputs
to the valuation methodology other than quoted prices in active markets, which are either directly or indirectly observable as of the
reporting date, and the fair value can be determined through the use of models or other valuation methodologies; and |
| Level 3
- | Inputs
to the valuation methodology are unobservable inputs in situations where there is little or no market activity of the asset and liability
and the reporting entity makes estimates and assumptions relating to the pricing of the asset or liability, including assumptions regarding
risk. This includes certain cash flow pricing models, discounted cash flow methodologies and similar techniques that use significant
unobservable inputs. |
In
instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy,
the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is
significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to
the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
The
Company may measure eligible assets and liabilities at fair value, with changes in value recognized in profit and loss. Fair value treatment
may be elected either upon initial recognition of an eligible asset or liability or, for an existing asset or liability, if an event
triggers a new basis of accounting.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 16. | Fair
Value Measurements (Continued) |
The
following table presents for each of the fair value hierarchies, the assets and liabilities that are measured at fair value on a recurring
basis as of December 31, 2022 and 2021:
| |
2022 | |
| |
Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Warrant liability | |
$ | 10,062,500 | | |
$ | 10,062,500 | | |
$ | - | | |
$ | - | |
| |
2021 | |
| |
Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Option liability | |
$ | 16,789,203 | | |
$ | - | | |
$ | - | | |
$ | 16,789,203 | |
| 17. | Financial
Instrument Risks |
The
Company is exposed to the following risks that arise from its use of financial instruments:
Market
Risk
Market
risk is the risk of loss that may arise from changes in market factors such as interest rates and commodity and equity prices.
Interest
Rate Risk
Interest
rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market
interest rates. The Company has no variable interest-bearing debt and therefore, exposure to interest rate risk is minimal at this time.
Foreign
Currency Risk
For
the Company’s foreign currency transactions, the fluctuations in the respective exchange rates relative to the Canadian dollar
will create volatility in the Company’s cash flows on a period-to-period basis. Additional earnings variability arises from the
translation of monetary assets and liabilities denominated in foreign currencies at the rates of exchange at each consolidated balance
sheet date, the impact of which is reported as a foreign exchange gain or loss in the determination of comprehensive loss for the period.
Liquidity
Risk
Liquidity
risk is the risk that the Company encounters difficulty in meeting its obligations associated with financial liabilities. Liquidity risk
includes the risk that, as a result of operational liquidity requirements, the Company will not have sufficient funds to settle a transaction
on the due date; will be forced to sell financial assets at a value which is less than what they are worth; or may be unable to settle
or recover a financial asset. Liquidity risk arises primarily from the Company’s accounts payable and accrued liabilities.
The
Company focuses on maintaining adequate liquidity to meet its operating working capital requirements and capital expenditures. The majority
of the Company’s financial liabilities are due within one year.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For
the years ended December 31, 2022 and 2021
| 17. | Financial
Instrument Risks (Continued) |
Credit
and Concentration Risk
Credit
risk is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an
obligation. The Company is exposed to credit risk resulting from the possibility that a customer or counterparty to a financial instrument
defaults on their financial obligations or if there is a concentration of transactions carried out with the same counterparty. Financial
instruments that potentially subject the Company to concentrations of credit risk include cash, cash equivalents, marketable securities
and accounts receivable.
The
Company’s cash, cash equivalents, and marketable securities are held in reputable banks in its country of domicile and management believes
the risk of loss to be remote.
The
Company is exposed to credit risk in the event of default by its customers. Accounts receivable are recorded at the invoiced amount,
do not bear interest, and do not require collateral. For the year ended December 31, 2022, one customer accounted for $17,686,000 or
45% of revenue (2021 - $6,545,000 or 69%). As of December 31, 2022, one customer accounted for 66% of accounts receivable
(2021 - 35%), which has been collected in the month of January 2023.
| 18. | Related
Party Transactions |
The
Company’s related parties include directors, shareholders and key management.
Compensation
to related parties totaled $7,060,916 for the year ended December 31, 2022 (2021 - $1,827,794), of which the Company paid share-based
compensation to key management amounting to $1,569,754 (2021 - $250,717).
On
May 25, 2021, the Company purchased the rights to the domain license for $500,448 from a related party. The purchase price of the domain
license was determined based on a contractually agreed price.
The
Company incurred related party expenses for personnel services of $1,692,960 during the year ended December 31, 2022 (2021 - $1,079,227).
As of December 31, 2022, accounts payable for personnel service was $174,351 (2021 - $115,485).
Additionally,
the Company owns $390,000 (2021 - $390,000) from related parties carrying an interest rate of 0.19% per annum, for a Company’s
subsidiary’s domain name.
There
were no other related party transactions during these periods.
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For the years ended December 31, 2022 and 2021
Disclosure
requirements about segments of an enterprise establish standards for reporting information regarding operating segments in annual financial
statements. These requirements include presenting selected information for each segment. Operating segments are identified as components
of an enterprise for which separate discrete financial information is available for evaluation by the chief operating decision-maker
in making decisions regarding how to allocate resources and assess performance. The Company’s chief decision-maker is its chief executive
officer. The Company and its chief decision-maker view the Company’s operations and manage its business as one operating segment.
The
following presents the revenue by geographic region:
| |
2022 | | |
2021 | |
| |
| | |
| |
United States | |
$ | 37,412,270 | | |
$ | 9,188,396 | |
Canada | |
| 502,221 | | |
| 130,009 | |
Other | |
| 1,469,793 | | |
| 147,958 | |
| |
| | | |
| | |
| |
$ | 39,384,284 | | |
$ | 9,466,363 | |
The
Company tracks assets by physical location. Long-lived assets consists of capital assets, net, and are shown below:
| |
2022 | | |
2021 | |
| |
| | |
| |
United States | |
$ | 8,401,351 | | |
$ | 927,322 | |
Canada | |
| 442,881 | | |
| 359,527 | |
| |
$ | 8,844,232 | | |
$ | 1,286,849 | |
Rumble
Inc.
Notes
to the Consolidated Financial Statements
(Expressed
in U.S. Dollars)
For the years ended December 31, 2022 and 2021
On February 17, 2023, the Company filed
a petition in the Delaware Court of Chancery (the “Court of Chancery”) under 8 Del. C. §205, or Section 205 of the Delaware
General Corporation Law (the “Petition”) to resolve potential uncertainty with respect to the Company’s authorized share
capital that was introduced by a recent holding in Garfield v. Boxed, Inc., 2022 WL 17959766 (Del. Ch. Dec. 27, 2022). The Court
of Chancery granted the Company’s petition on March 6, 2023, and entered an order that same day under 8 Del. C. §205 (1) declaring
the Company’s current certificate of incorporation (the “Current Certificate of Incorporation”), including the filing
and effectiveness thereof, as validated and effective retroactive to the date of its filing with the Office of the Secretary of State
of the State of Delaware on September 15, 2022, and all amendments effected thereby and (2) ordering that the Company’s securities
(and the issuance of the securities) described in the Petition and any other securities issued in reliance on the validity of the Current
Certificate of Incorporation are validated and declared effective, each as of the original issuance dates. The Company has received a
litigation demand concerning the subject matter of the Petition, which the Company now believes to be moot by virtue of the granting of
the Petition.
In accordance with ASC 855, the Company’s management reviewed
all material events through March 27, 2023, and there were no material subsequent events other than those disclosed above.