Delaware | 001-40249 | 26-4009181 | ||||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
969 Broadway, Suite 200
Oakland, California
|
94607 | ||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Class A Common Stock, par value $0.0001 per share | TDUP |
The Nasdaq Stock Market LLC
Long-Term Stock Exchange
|
Exhibit Number | Description | |||||||
99.1 | ||||||||
99.2 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
ThredUp Inc. | ||||||||
By: | /s/ SEAN SOBERS | |||||||
Sean Sobers | ||||||||
Chief Financial Officer | ||||||||
(Principal Financial and Accounting Officer) |
December 31, | ||||||||||||||
2022 | 2021 | |||||||||||||
(in thousands) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 38,029 | $ | 84,550 | ||||||||||
Marketable securities | 66,902 | 121,277 | ||||||||||||
Accounts receivable, net | 4,669 | 4,136 | ||||||||||||
Inventory | 17,519 | 9,825 | ||||||||||||
Other current assets | 7,076 | 8,625 | ||||||||||||
Total current assets | 134,195 | 228,413 | ||||||||||||
Operating lease right-of-use assets | 46,153 | 39,340 | ||||||||||||
Property and equipment, net | 92,482 | 55,466 | ||||||||||||
Goodwill | 11,592 | 12,238 | ||||||||||||
Intangible assets | 10,499 | 13,854 | ||||||||||||
Other assets | 7,027 | 11,515 | ||||||||||||
Total assets | $ | 301,948 | $ | 360,826 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 7,800 | $ | 13,336 | ||||||||||
Accrued and other current liabilities | 50,155 | 45,253 | ||||||||||||
Seller payable | 16,166 | 19,125 | ||||||||||||
Operating lease liabilities, current | 6,413 | 3,931 | ||||||||||||
Current portion of long-term debt | 3,879 | 7,768 | ||||||||||||
Total current liabilities | 84,413 | 89,413 | ||||||||||||
Operating lease liabilities, non-current | 48,727 | 36,997 | ||||||||||||
Long-term debt, net of current portion | 25,788 | 27,559 | ||||||||||||
Other non-current liabilities | 3,019 | 1,123 | ||||||||||||
Total liabilities | 161,947 | 155,092 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Stockholders’ equity: | ||||||||||||||
Common stock | 10 | 10 | ||||||||||||
Additional paid-in capital | 551,852 | 522,161 | ||||||||||||
Accumulated other comprehensive loss | (4,234) | (1,094) | ||||||||||||
Accumulated deficit | (407,627) | (315,343) | ||||||||||||
Total stockholders’ equity | 140,001 | 205,734 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 301,948 | $ | 360,826 |
Three Months Ended | Year Ended | |||||||||||||||||||||||||
December 31, 2022 |
December 31, 2021 |
December 31, 2022 |
December 31, 2021 |
|||||||||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||
Consignment | $ | 37,470 | $ | 44,758 | $ | 174,994 | $ | 186,114 | ||||||||||||||||||
Product | 33,848 | 28,121 | 113,385 | 65,678 | ||||||||||||||||||||||
Total revenue | 71,318 | 72,879 | 288,379 | 251,792 | ||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||
Consignment | 7,661 | 10,257 | 37,015 | 41,856 | ||||||||||||||||||||||
Product | 18,691 | 14,434 | 59,026 | 31,804 | ||||||||||||||||||||||
Total cost of revenue | 26,352 | 24,691 | 96,041 | 73,660 | ||||||||||||||||||||||
Gross profit | 44,966 | 48,188 | 192,338 | 178,132 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Operations, product and technology | 33,818 | 36,624 | 155,642 | 128,079 | ||||||||||||||||||||||
Marketing | 12,999 | 15,281 | 64,369 | 63,625 | ||||||||||||||||||||||
Sales, general and administrative | 14,538 | 14,608 | 61,814 | 48,814 | ||||||||||||||||||||||
Total operating expenses | 61,355 | 66,513 | 281,825 | 240,518 | ||||||||||||||||||||||
Operating loss | (16,389) | (18,325) | (89,487) | (62,386) | ||||||||||||||||||||||
Interest expense | 41 | 524 | 805 | 2,275 | ||||||||||||||||||||||
Other expense (income), net | 3,065 | (961) | 1,957 | (1,565) | ||||||||||||||||||||||
Loss before provision for income taxes | (19,495) | (17,888) | (92,249) | (63,096) | ||||||||||||||||||||||
Provision for income taxes | 4 | 23 | 35 | 80 | ||||||||||||||||||||||
Net loss attributable to common stockholders | $ | (19,499) | $ | (17,911) | $ | (92,284) | $ | (63,176) | ||||||||||||||||||
Loss per share attributable to common stockholders, basic and diluted | $ | (0.19) | $ | (0.18) | $ | (0.92) | $ | (0.82) | ||||||||||||||||||
Weighted-average shares used in computing loss per share attributable to common stockholders, basic and diluted | 101,027 | 97,802 | 99,817 | 77,092 |
Three Months Ended | Year Ended | |||||||||||||||||||||||||
December 31, 2022 |
December 31, 2021 |
December 31, 2022 |
December 31, 2021 |
|||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Net loss attributable to common stockholders | $ | (19,499) | $ | (17,911) | $ | (92,284) | $ | (63,176) | ||||||||||||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||||||||||||
Foreign currency translation adjustments | 2,840 | (729) | (2,418) | (729) | ||||||||||||||||||||||
Unrealized gain (loss) on available-for-sale securities | 562 | (337) | (722) | (365) | ||||||||||||||||||||||
Total other comprehensive income (loss) | 3,402 | (1,066) | (3,140) | (1,094) | ||||||||||||||||||||||
Total comprehensive loss attributable to common stockholders | $ | (16,097) | $ | (18,977) | $ | (95,424) | $ | (64,270) |
Year Ended December 31, | ||||||||||||||
2022 | 2021 | |||||||||||||
(in thousands) | ||||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net loss attributable to common stockholders | $ | (92,284) | $ | (63,176) | ||||||||||
Adjustments to reconcile net loss attributable to common stockholders to net cash used in operating activities: | ||||||||||||||
Depreciation and amortization | 14,033 | 9,155 | ||||||||||||
Stock-based compensation expense | 26,817 | 12,959 | ||||||||||||
Reduction in carrying amount of right-of-use assets | 6,473 | 3,985 | ||||||||||||
Other | 5,593 | 2,342 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Accounts receivable, net | (530) | (1,189) | ||||||||||||
Inventory | (7,886) | (2,741) | ||||||||||||
Other current and non-current assets | 893 | (6,326) | ||||||||||||
Accounts payable | (3,985) | 871 | ||||||||||||
Accrued and other current liabilities | 1,752 | 9,251 | ||||||||||||
Seller payable | (2,945) | 5,072 | ||||||||||||
Operating lease liabilities | 924 | (3,964) | ||||||||||||
Other non-current liabilities | (960) | (1,258) | ||||||||||||
Net cash used in operating activities | (52,105) | (35,019) | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Purchases of marketable securities | (3,475) | (125,217) | ||||||||||||
Maturities of marketable securities | 55,650 | 2,800 | ||||||||||||
Purchase of non-marketable equity investment | — | (3,750) | ||||||||||||
Acquisition of business, net of cash acquired | — | (23,581) | ||||||||||||
Purchases of property and equipment, net | (43,251) | (19,828) | ||||||||||||
Net cash provided by (used in) investing activities | 8,924 | (169,576) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Proceeds from debt, net of discount | 391 | 4,625 | ||||||||||||
Repayment of debt | (6,333) | (4,000) | ||||||||||||
Proceeds from issuance of Class A common stock, net of underwriting discounts and commissions | — | 226,905 | ||||||||||||
Payment of costs for the initial public offering and the follow-on offering | — | (4,729) | ||||||||||||
Proceeds from exercise of stock options and employee stock purchase plan | 4,202 | 6,506 | ||||||||||||
Tax withholding related to vesting of restricted stock units | (2,196) | (347) | ||||||||||||
Net cash provided by (used in) financing activities | (3,936) | 228,960 | ||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (672) | (64) | ||||||||||||
Net change in cash, cash equivalents and restricted cash | (47,789) | 24,301 | ||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 91,840 | 67,539 | ||||||||||||
Cash, cash equivalents and restricted cash, end of period | $ | 44,051 | $ | 91,840 |
Three Months Ended | Year Ended | |||||||||||||||||||||||||
December 31, 2022 |
December 31, 2021 |
December 31, 2022 |
December 31, 2021 |
|||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
GAAP net loss attributable to common stockholders, as reported | $ | (19,499) | $ | (17,911) | $ | (92,284) | $ | (63,176) | ||||||||||||||||||
Stock-based compensation expense | 6,059 | 3,570 | 26,817 | 12,959 | ||||||||||||||||||||||
Depreciation and amortization | 3,816 | 3,008 | 14,033 | 9,155 | ||||||||||||||||||||||
Impairment of non-marketable equity investment | 3,750 | — | 3,750 | — | ||||||||||||||||||||||
Restructuring charges | (14) | — | 3,182 | — | ||||||||||||||||||||||
Interest expense | 41 | 524 | 805 | 2,275 | ||||||||||||||||||||||
Acquisition and offering-related expenses | — | 251 | 274 | 1,271 | ||||||||||||||||||||||
Provision for income taxes | 4 | 23 | 35 | 80 | ||||||||||||||||||||||
Change in fair value of convertible preferred stock warrant liability | — | — | — | 930 | ||||||||||||||||||||||
Non-GAAP Adjusted EBITDA loss | $ | (5,843) | $ | (10,535) | $ | (43,388) | $ | (36,506) |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2021 |
June 30, 2021 |
September 30, 2021 |
December 31, 2021 |
March 31, 2022 |
June 30, 2022 |
September 30, 2022 |
December 31, 2022 |
||||||||||||||||||||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consignment | $ | 44,688 | $ | 48,597 | $ | 48,071 | $ | 44,758 | $ | 47,435 | $ | 48,536 | $ | 41,553 | $ | 37,470 | ||||||||||||||||||||||||||||||||||
Product | 10,992 | 11,362 | 15,203 | 28,121 | 25,260 | 27,885 | 26,392 | 33,848 | ||||||||||||||||||||||||||||||||||||||||||
Total revenue | 55,680 | 59,959 | 63,274 | 72,879 | 72,695 | 76,421 | 67,945 | 71,318 | ||||||||||||||||||||||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consignment | 10,832 | 10,687 | 10,080 | 10,257 | 10,049 | 10,218 | 9,087 | 7,661 | ||||||||||||||||||||||||||||||||||||||||||
Product | 5,130 | 5,140 | 7,100 | 14,434 | 12,418 | 13,555 | 14,362 | 18,691 | ||||||||||||||||||||||||||||||||||||||||||
Total cost of revenue | 15,962 | 15,827 | 17,180 | 24,691 | 22,467 | 23,773 | 23,449 | 26,352 | ||||||||||||||||||||||||||||||||||||||||||
Gross profit | 39,718 | 44,132 | 46,094 | 48,188 | 50,228 | 52,648 | 44,496 | 44,966 | ||||||||||||||||||||||||||||||||||||||||||
Gross margin % of revenue | 71.3 | % | 73.6 | % | 72.8 | % | 66.1 | % | 69.1 | % | 68.9 | % | 65.5 | % | 63.1 | % | ||||||||||||||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Operations, product and technology | 28,312 | 31,062 | 32,081 | 36,624 | 39,161 | 43,961 | 38,702 | 33,818 | ||||||||||||||||||||||||||||||||||||||||||
Marketing | 15,446 | 15,957 | 16,941 | 15,281 | 16,978 | 19,640 | 14,752 | 12,999 | ||||||||||||||||||||||||||||||||||||||||||
Sales, general and administrative | 10,638 | 10,999 | 12,569 | 14,608 | 14,664 | 17,380 | 15,232 | 14,538 | ||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 54,396 | 58,018 | 61,591 | 66,513 | 70,803 | 80,981 | 68,686 | 61,355 | ||||||||||||||||||||||||||||||||||||||||||
Operating expenses % of revenue | 97.7 | % | 96.8 | % | 97.3 | % | 91.3 | % | 97.4 | % | 106.0 | % | 101.1 | % | 86.0 | % | ||||||||||||||||||||||||||||||||||
Operating loss | (14,678) | (13,886) | (15,497) | (18,325) | (20,575) | (28,333) | (24,190) | (16,389) | ||||||||||||||||||||||||||||||||||||||||||
Operating loss % of revenue | (26.4) | % | (23.2) | % | (24.5) | % | (25.1) | % | (28.3) | % | (37.1) | % | (35.6) | % | (23.0) | % | ||||||||||||||||||||||||||||||||||
Interest and other expense (income), net | 1,466 | 480 | (799) | (437) | 120 | 57 | (521) | 3,106 | ||||||||||||||||||||||||||||||||||||||||||
Loss before provision for income taxes | (16,144) | (14,366) | (14,698) | (17,888) | (20,695) | (28,390) | (23,669) | (19,495) | ||||||||||||||||||||||||||||||||||||||||||
Provision for income taxes | 27 | 13 | 17 | 23 | 13 | 9 | 9 | 4 | ||||||||||||||||||||||||||||||||||||||||||
Net loss attributable to common stockholders | $ | (16,171) | $ | (14,379) | $ | (14,715) | $ | (17,911) | $ | (20,708) | $ | (28,399) | $ | (23,678) | $ | (19,499) | ||||||||||||||||||||||||||||||||||
Net loss attributable to common stockholders margin | (29.0) | % | (24.0) | % | (23.3) | % | (24.6) | % | (28.5) | % | (37.2) | % | (34.8) | % | (27.3) | % |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA Reconciliation | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2021 |
June 30, 2021 |
September 30, 2021 |
December 31, 2021 |
March 31, 2022 |
June 30, 2022 |
September 30, 2022 |
December 31, 2022 |
||||||||||||||||||||||||||||||||||||||||||
GAAP net loss attributable to common stockholders, as reported | $ | (16,171) | $ | (14,379) | $ | (14,715) | $ | (17,911) | $ | (20,708) | $ | (28,399) | $ | (23,678) | $ | (19,499) | ||||||||||||||||||||||||||||||||||
Interest expense | 559 | 573 | 619 | 524 | 423 | 238 | 103 | 41 | ||||||||||||||||||||||||||||||||||||||||||
Provision for income taxes | 27 | 13 | 17 | 23 | 13 | 9 | 9 | 4 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 2,038 | 1,861 | 2,248 | 3,008 | 3,271 | 3,407 | 3,539 | 3,816 | ||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | 3,498 | 2,896 | 2,995 | 3,570 | 3,523 | 10,058 | 7,177 | 6,059 | ||||||||||||||||||||||||||||||||||||||||||
Acquisition and offering-related expenses | — | — | 1,020 | 251 | 204 | 70 | — | — | ||||||||||||||||||||||||||||||||||||||||||
Restructuring charges | — | — | — | — | 311 | 1,076 | 1,809 | (14) | ||||||||||||||||||||||||||||||||||||||||||
Impairment of non-marketable equity investment | — | — | — | — | — | — | — | 3,750 | ||||||||||||||||||||||||||||||||||||||||||
Change in fair value of convertible preferred stock warrant liability | 930 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Non-GAAP adjusted EBITDA loss | $ | (9,119) | $ | (9,036) | $ | (7,816) | $ | (10,535) | $ | (12,963) | $ | (13,541) | $ | (11,041) | $ | (5,843) | ||||||||||||||||||||||||||||||||||
Non-GAAP adjusted EBITDA loss margin | (16.4) | % | (15.1) | % | (12.4) | % | (14.5) | % | (17.8) | % | (17.7) | % | (16.2) | % | (8.2) | % | ||||||||||||||||||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2021 |
June 30, 2021 |
September 30, 2021 |
December 31, 2021 |
March 31, 2022 |
June 30, 2022 |
September 30, 2022 |
December 31, 2022 |
||||||||||||||||||||||||||||||||||||||||||
Operations, product and technology | $ | 28,312 | $ | 31,062 | $ | 32,081 | $ | 36,624 | $ | 39,161 | $ | 43,961 | $ | 38,702 | $ | 33,818 | ||||||||||||||||||||||||||||||||||
Marketing | 15,446 | 15,957 | 16,941 | 15,281 | 16,978 | 19,640 | 14,752 | 12,999 | ||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative | 10,638 | 10,999 | 12,569 | 14,608 | 14,664 | 17,380 | 15,232 | 14,538 | ||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 54,396 | 58,018 | 61,591 | 66,513 | 70,803 | 80,981 | 68,686 | 61,355 | ||||||||||||||||||||||||||||||||||||||||||
Less: Stock-based compensation expense | (3,498) | (2,896) | (2,995) | (3,570) | (3,523) | (10,058) | (7,177) | (6,059) | ||||||||||||||||||||||||||||||||||||||||||
Total non-GAAP adjusted operating expenses | $ | 50,898 | $ | 55,122 | $ | 58,596 | $ | 62,943 | $ | 67,280 | $ | 70,923 | $ | 61,509 | $ | 55,296 | ||||||||||||||||||||||||||||||||||
Non-GAAP adjusted operating expenses % of revenue | 91.4 | % | 91.9 | % | 92.6 | % | 86.4 | % | 92.6 | % | 92.8 | % | 90.5 | % | 77.5 | % | ||||||||||||||||||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-Based Compensation Expense Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2021 |
June 30, 2021 |
September 30, 2021 |
December 31, 2021 |
March 31, 2022 |
June 30, 2022 |
September 30, 2022 |
December 31, 2022 |
||||||||||||||||||||||||||||||||||||||||||
Operations, product and technology | $ | 1,350 | $ | 984 | $ | 1,024 | $ | 883 | $ | 1,392 | $ | 3,970 | $ | 2,480 | $ | 2,193 | ||||||||||||||||||||||||||||||||||
Marketing | 437 | 289 | 341 | 338 | 333 | 1,226 | 818 | 767 | ||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative | 1,711 | 1,623 | 1,630 | 2,349 | 1,798 | 4,862 | 3,879 | 3,099 | ||||||||||||||||||||||||||||||||||||||||||
Total stock-based compensation expense | $ | 3,498 | $ | 2,896 | $ | 2,995 | $ | 3,570 | $ | 3,523 | $ | 10,058 | $ | 7,177 | $ | 6,059 |
ThredUp Inc. | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheets | ||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||
March 31, 2022 |
June 30, 2022 |
September 30, 2022 |
December 31, 2022 |
|||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||
Cash and cash equivalents | $ | 68,597 | $ | 52,197 | $ | 36,713 | $ | 38,029 | ||||||||||||||||||
Marketable securities | 115,189 | 96,326 | 86,501 | 66,902 | ||||||||||||||||||||||
Accounts receivable, net | 2,971 | 3,368 | 3,175 | 4,669 | ||||||||||||||||||||||
Inventory | 12,025 | 13,941 | 15,003 | 17,519 | ||||||||||||||||||||||
Other current assets | 9,634 | 11,862 | 10,126 | 7,076 | ||||||||||||||||||||||
Total current assets | 208,416 | 177,694 | 151,518 | 134,195 | ||||||||||||||||||||||
Operating lease right-of-use assets | 42,937 | 49,420 | 46,760 | 46,153 | ||||||||||||||||||||||
Property and equipment, net | 73,132 | 84,045 | 89,529 | 92,482 | ||||||||||||||||||||||
Goodwill | 12,043 | 11,312 | 10,645 | 11,592 | ||||||||||||||||||||||
Intangible assets | 12,942 | 11,522 | 10,242 | 10,499 | ||||||||||||||||||||||
Other assets | 11,558 | 11,905 | 10,896 | 7,027 | ||||||||||||||||||||||
Total assets | $ | 361,028 | $ | 345,898 | $ | 319,590 | $ | 301,948 | ||||||||||||||||||
Liabilities and Stockholders’ Equity: | ||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||
Accounts payable | $ | 19,529 | $ | 16,183 | $ | 8,642 | $ | 7,800 | ||||||||||||||||||
Accrued and other current liabilities | 50,970 | 48,590 | 53,365 | 50,155 | ||||||||||||||||||||||
Seller payable | 20,640 | 22,564 | 18,690 | 16,166 | ||||||||||||||||||||||
Operating lease liabilities, current | 4,433 | 5,014 | 4,931 | 6,413 | ||||||||||||||||||||||
Current portion of long-term debt | 7,780 | 7,791 | 3,881 | 3,879 | ||||||||||||||||||||||
Total current liabilities | 103,352 | 100,142 | 89,509 | 84,413 | ||||||||||||||||||||||
Operating lease liabilities, non-current | 42,030 | 51,497 | 50,623 | 48,727 | ||||||||||||||||||||||
Long-term debt, net of current portion | 25,634 | 23,705 | 26,859 | 25,788 | ||||||||||||||||||||||
Other non-current liabilities | 2,324 | 2,625 | 2,904 | 3,019 | ||||||||||||||||||||||
Total liabilities | 173,340 | 177,969 | 169,895 | 161,947 | ||||||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||||||
Stockholders’ equity: | ||||||||||||||||||||||||||
Common stock | 10 | 10 | 10 | 10 | ||||||||||||||||||||||
Additional paid-in capital | 526,533 | 537,760 | 545,449 | 551,852 | ||||||||||||||||||||||
Accumulated other comprehensive loss | (2,804) | (5,391) | (7,636) | (4,234) | ||||||||||||||||||||||
Accumulated deficit | (336,051) | (364,450) | (388,128) | (407,627) | ||||||||||||||||||||||
Total stockholders’ equity | 187,688 | 167,929 | 149,695 | 140,001 | ||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 361,028 | $ | 345,898 | $ | 319,590 | $ | 301,948 |
ThredUp Inc. | ||||||||||||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||
Three Months Ended | March 31, 2022 |
June 30, 2022 |
September 30, 2022 |
December 31, 2022 |
||||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||||
Net loss attributable to common stockholders | $ | (20,708) | $ | (28,399) | $ | (23,678) | $ | (19,499) | ||||||||||||||||||
Adjustments to reconcile net loss attributable to common stockholders to net cash used in operating activities: | ||||||||||||||||||||||||||
Depreciation and amortization | 3,271 | 3,407 | 3,539 | 3,816 | ||||||||||||||||||||||
Stock-based compensation expense | 3,523 | 10,058 | 7,177 | 6,059 | ||||||||||||||||||||||
Reduction in carrying amount of right-of-use assets | 1,398 | 1,507 | 1,915 | 1,653 | ||||||||||||||||||||||
Other | 481 | 657 | 271 | 4,184 | ||||||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||
Accounts receivable, net | 1,143 | (461) | 113 | (1,325) | ||||||||||||||||||||||
Inventory | (2,313) | (2,390) | (1,519) | (1,664) | ||||||||||||||||||||||
Other current and non-current assets | (2,162) | (2,637) | 3,067 | 2,625 | ||||||||||||||||||||||
Accounts payable | 1,601 | 353 | (4,954) | (985) | ||||||||||||||||||||||
Accrued and other current liabilities | 4,912 | (4,163) | 6,169 | (5,166) | ||||||||||||||||||||||
Seller payable | 1,521 | 1,944 | (3,845) | (2,565) | ||||||||||||||||||||||
Operating lease liabilities | 539 | 2,063 | (206) | (1,472) | ||||||||||||||||||||||
Other non-current liabilities | 115 | (95) | (153) | (827) | ||||||||||||||||||||||
Net cash used in operating activities | (6,679) | (18,156) | (12,104) | (15,166) | ||||||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||||
Purchases of marketable securities | — | (3,475) | — | — | ||||||||||||||||||||||
Maturities of marketable securities | 4,726 | 21,568 | 9,536 | 19,820 | ||||||||||||||||||||||
Purchases of property and equipment, net | (12,638) | (14,945) | (11,733) | (3,935) | ||||||||||||||||||||||
Net cash provided by (used in) investing activities | (7,912) | 3,148 | (2,197) | 15,885 | ||||||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||||
Proceeds from debt, net of discount | — | — | 491 | (100) | ||||||||||||||||||||||
Repayment of debt | (2,000) | (2,000) | (1,333) | (1,000) | ||||||||||||||||||||||
Proceeds from exercise of stock options and employee stock purchase plan | 965 | 2,182 | 731 | 324 | ||||||||||||||||||||||
Tax withholding related to vesting of restricted stock units | (156) | (1,323) | (479) | (238) | ||||||||||||||||||||||
Net cash used in financing activities | (1,191) | (1,141) | (590) | (1,014) | ||||||||||||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (172) | (349) | (397) | 246 | ||||||||||||||||||||||
Net change in cash, cash equivalents and restricted cash | (15,954) | (16,498) | (15,288) | (49) | ||||||||||||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 91,840 | 75,886 | 59,388 | 44,100 | ||||||||||||||||||||||
Cash, cash equivalents and restricted cash, end of period | $ | 75,886 | $ | 59,388 | $ | 44,100 | $ | 44,051 |