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, | ||||||||||||||
2024 | 2023 | |||||||||||||
(in thousands) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 31,851 | $ | 54,337 | ||||||||||
Marketable securities | 12,325 | 8,100 | ||||||||||||
Accounts receivable, net | 3,567 | 4,997 | ||||||||||||
Inventory | 690 | 2,824 | ||||||||||||
Other current assets | 8,489 | 6,001 | ||||||||||||
Current assets of discontinued operations | — | 17,629 | ||||||||||||
Total current assets | 56,922 | 93,888 | ||||||||||||
Operating lease right-of-use assets | 28,853 | 28,097 | ||||||||||||
Property and equipment, net | 68,480 | 77,822 | ||||||||||||
Goodwill | 10,746 | 11,215 | ||||||||||||
Other assets | 6,224 | 5,420 | ||||||||||||
Non-current assets of discontinued operations | — | 33,525 | ||||||||||||
Total assets | $ | 171,225 | $ | 249,967 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 8,326 | $ | 3,831 | ||||||||||
Accrued and other current liabilities | 29,856 | 29,416 | ||||||||||||
Seller payable | 15,142 | 20,830 | ||||||||||||
Operating lease liabilities, current | 4,345 | 4,610 | ||||||||||||
Current portion of long-term debt | 3,855 | 3,838 | ||||||||||||
Current liabilities of discontinued operations | — | 14,148 | ||||||||||||
Total current liabilities | 61,524 | 76,673 | ||||||||||||
Operating lease liabilities, non-current | 32,489 | 31,821 | ||||||||||||
Long-term debt, net of current portion | 18,151 | 22,006 | ||||||||||||
Other non-current liabilities | 2,760 | 2,122 | ||||||||||||
Non-current liabilities of discontinued operations | — | 13,428 | ||||||||||||
Total liabilities | 114,924 | 146,050 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Stockholders’ equity: | ||||||||||||||
Class A and B common stock, $0.0001 par value; 1,120,000 shares authorized as of December 31, 2024 and 2023; 116,134 and 108,784 shares issued and outstanding as of December 31, 2024 and 2023, respectively |
11 | 11 | ||||||||||||
Additional paid-in capital | 612,148 | 585,156 | ||||||||||||
Accumulated other comprehensive income (loss) | 3 | (2,375) | ||||||||||||
Accumulated deficit | (555,861) | (478,875) | ||||||||||||
Total stockholders’ equity | 56,301 | 103,917 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 171,225 | $ | 249,967 |
Three Months Ended | Year Ended | |||||||||||||||||||||||||
December 31, 2024 |
December 31, 2023 |
December 31, 2024 |
December 31, 2023 |
|||||||||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||
Consignment | $ | 64,595 | $ | 55,399 | $ | 246,186 | $ | 213,093 | ||||||||||||||||||
Product | 2,672 | 6,048 | 13,845 | 45,411 | ||||||||||||||||||||||
Total revenue | 67,267 | 61,447 | 260,031 | 258,504 | ||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||
Consignment | 11,961 | 10,801 | 45,599 | 39,732 | ||||||||||||||||||||||
Product | 1,206 | 3,024 | 7,307 | 20,304 | ||||||||||||||||||||||
Total cost of revenue | 13,167 | 13,825 | 52,906 | 60,036 | ||||||||||||||||||||||
Gross profit | 54,100 | 47,622 | 207,125 | 198,468 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Operations, product and technology | 36,814 | 34,668 | 142,210 | 143,339 | ||||||||||||||||||||||
Marketing | 11,618 | 7,554 | 48,639 | 51,388 | ||||||||||||||||||||||
Sales, general and administrative | 13,823 | 13,994 | 56,895 | 56,739 | ||||||||||||||||||||||
Total operating expenses | 62,255 | 56,216 | 247,744 | 251,466 | ||||||||||||||||||||||
Operating loss | (8,155) | (8,594) | (40,619) | (52,998) | ||||||||||||||||||||||
Interest expense | (567) | (709) | (2,525) | (2,239) | ||||||||||||||||||||||
Other income, net | 671 | 826 | 3,174 | 2,900 | ||||||||||||||||||||||
Loss before income taxes | (8,051) | (8,477) | (39,970) | (52,337) | ||||||||||||||||||||||
Provision (benefit) for income taxes |
8 | (5) | 29 | 19 | ||||||||||||||||||||||
Loss from continuing operations | (8,059) | (8,472) | (39,999) | (52,356) | ||||||||||||||||||||||
Loss from discontinued operations, net of tax | (13,648) | (6,141) | (36,987) | (18,892) | ||||||||||||||||||||||
Net loss | $ | (21,707) | $ | (14,613) | $ | (76,986) | $ | (71,248) | ||||||||||||||||||
Weighted-average shares used to compute loss per share, basic and diluted | 114,656 | 107,716 | 111,960 | 104,875 | ||||||||||||||||||||||
Loss from continuing operations per share, basic and diluted | $ | (0.07) | $ | (0.08) | $ | (0.36) | $ | (0.50) | ||||||||||||||||||
Loss from discontinued operations per share, basic and diluted | $ | (0.12) | $ | (0.06) | $ | (0.33) | $ | (0.18) | ||||||||||||||||||
Total loss per share, basic and diluted | $ | (0.19) | $ | (0.14) | $ | (0.69) | $ | (0.68) |
Three Months Ended | Year Ended | |||||||||||||||||||||||||
December 31, 2024 |
December 31, 2023 |
December 31, 2024 |
December 31, 2023 |
|||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Net loss | $ | (21,707) | $ | (14,613) | $ | (76,986) | $ | (71,248) | ||||||||||||||||||
Other comprehensive income, net of tax: | ||||||||||||||||||||||||||
Foreign currency translation adjustments | 2,278 | 1,549 | 2,370 | 777 | ||||||||||||||||||||||
Unrealized gain (loss) on available-for-sale securities | (3) | 17 | 8 | 1,082 | ||||||||||||||||||||||
Total other comprehensive income | 2,275 | 1,566 | 2,378 | 1,859 | ||||||||||||||||||||||
Total comprehensive loss | $ | (19,432) | $ | (13,047) | $ | (74,608) | $ | (69,389) |
Year Ended December 31, | ||||||||||||||
2024 | 2023 | |||||||||||||
(in thousands) | ||||||||||||||
Cash flows from continuing operating activities: | ||||||||||||||
Loss from continuing operations | $ | (39,999) | $ | (52,356) | ||||||||||
Adjustments to reconcile loss from continuing operations to net cash provided by (used in) continuing operating activities: | ||||||||||||||
Depreciation and amortization | 17,328 | 14,227 | ||||||||||||
Stock-based compensation expense | 25,847 | 29,652 | ||||||||||||
Reduction in carrying amount of right-of-use assets | 4,536 | 5,203 | ||||||||||||
Other | (16) | 820 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Accounts receivable, net | 1,482 | (2,448) | ||||||||||||
Inventory | 2,134 | 3,669 | ||||||||||||
Other current and non-current assets | 822 | 1,181 | ||||||||||||
Accounts payable | 3,907 | (642) | ||||||||||||
Accrued and other current liabilities | (561) | (8,202) | ||||||||||||
Seller payable | (5,688) | 5,014 | ||||||||||||
Operating lease liabilities | (4,889) | (5,936) | ||||||||||||
Net cash provided by (used in) continuing operating activities | 4,903 | (9,818) | ||||||||||||
Cash flows from continuing investing activities: |
||||||||||||||
Purchases of marketable securities | (31,776) | (17,915) | ||||||||||||
Maturities of marketable securities | 28,100 | 77,579 | ||||||||||||
Purchases of property and equipment |
(6,584) | (13,108) | ||||||||||||
Net cash provided by (used in) continuing investing activities | (10,260) | 46,556 | ||||||||||||
Cash flows from continuing financing activities: |
||||||||||||||
Repayment of debt | (4,000) | (4,000) | ||||||||||||
Proceeds from issuance of stock-based awards |
3,667 | 5,162 | ||||||||||||
Payments of withholding taxes on stock-based awards | (4,059) | (4,765) | ||||||||||||
Net cash used in continuing financing activities | (4,392) | (3,603) | ||||||||||||
Net change in cash, cash equivalents and restricted cash from continuing operations | (9,749) | 33,135 | ||||||||||||
Net cash flow used in discontinued operating activities | (4,005) | (12,773) | ||||||||||||
Net cash flow used in discontinued investing activities | (6,641) | (2,876) | ||||||||||||
Net change in cash, cash equivalents and restricted cash from discontinued operations | (10,646) | (15,649) | ||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (586) | (68) | ||||||||||||
Net change in cash, cash equivalents and restricted cash | (20,981) | 17,418 | ||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 61,469 | 44,051 | ||||||||||||
Cash, cash equivalents and restricted cash, end of period | $ | 40,488 | $ | 61,469 |
Three Months Ended | Year Ended | |||||||||||||||||||||||||
December 31, 2024 |
December 31, 2023 |
December 31, 2024 |
December 31, 2023 |
|||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Loss from continuing operations | $ | (8,059) | $ | (8,472) | $ | (39,999) | $ | (52,356) | ||||||||||||||||||
Stock-based compensation expense | 6,055 | 6,507 | 25,847 | 29,652 | ||||||||||||||||||||||
Depreciation and amortization | 6,432 | 3,665 | 17,328 | 14,227 | ||||||||||||||||||||||
Interest expense | 567 | 709 | 2,525 | 2,239 | ||||||||||||||||||||||
Severance and other | (14) | 138 | 2,949 | 900 | ||||||||||||||||||||||
Provision (benefit) for income taxes |
8 | (5) | 29 | 19 | ||||||||||||||||||||||
Non-GAAP Adjusted EBITDA (loss) from continuing operations | $ | 4,989 | $ | 2,542 | $ | 8,679 | $ | (5,319) |
Free Cash Flow Reconciliation |
||||||||||||||
Year Ended December 31, | ||||||||||||||
2024 | 2023 | |||||||||||||
(in thousands) | ||||||||||||||
Net cash provided by (used in) continuing operating activities | $ | 4,903 | $ | (9,818) | ||||||||||
Less: Purchases of property and equipment |
(6,584) | (13,108) | ||||||||||||
Non-GAAP free cash flow from continuing operations |
$ | (1,681) | $ | (22,926) |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2023 |
June 30, 2023 |
September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
||||||||||||||||||||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consignment | $ | 46,479 | $ | 53,415 | $ | 57,800 | $ | 55,399 | $ | 60,449 | $ | 62,634 | $ | 58,508 | $ | 64,595 | ||||||||||||||||||||||||||||||||||
Product | 15,765 | 13,305 | 10,293 | 6,048 | 4,084 | 4,083 | 3,006 | 2,672 | ||||||||||||||||||||||||||||||||||||||||||
Total revenue | 62,244 | 66,720 | 68,093 | 61,447 | 64,533 | 66,717 | 61,514 | 67,267 | ||||||||||||||||||||||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consignment | 9,220 | 9,580 | 10,131 | 10,801 | 10,492 | 12,054 | 11,092 | 11,961 | ||||||||||||||||||||||||||||||||||||||||||
Product | 6,624 | 6,154 | 4,502 | 3,024 | 2,328 | 2,105 | 1,668 | 1,206 | ||||||||||||||||||||||||||||||||||||||||||
Total cost of revenue | 15,844 | 15,734 | 14,633 | 13,825 | 12,820 | 14,159 | 12,760 | 13,167 | ||||||||||||||||||||||||||||||||||||||||||
Gross profit | 46,400 | 50,986 | 53,460 | 47,622 | 51,713 | 52,558 | 48,754 | 54,100 | ||||||||||||||||||||||||||||||||||||||||||
Gross margin % of revenue | 74.6 | % | 76.4 | % | 78.5 | % | 77.5 | % | 80.1 | % | 78.8 | % | 79.3 | % | 80.4 | % | ||||||||||||||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Operations, product and technology | 35,328 | 36,148 | 37,195 | 34,668 | 37,125 | 34,975 | 33,296 | 36,814 | ||||||||||||||||||||||||||||||||||||||||||
Marketing | 13,388 | 14,952 | 15,494 | 7,554 | 10,851 | 13,258 | 12,912 | 11,618 | ||||||||||||||||||||||||||||||||||||||||||
Sales, general and administrative | 14,591 | 14,417 | 13,737 | 13,994 | 16,132 | 13,930 | 13,010 | 13,823 | ||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 63,307 | 65,517 | 66,426 | 56,216 | 64,108 | 62,163 | 59,218 | 62,255 | ||||||||||||||||||||||||||||||||||||||||||
Operating expenses % of revenue | 101.7 | % | 98.2 | % | 97.6 | % | 91.5 | % | 99.3 | % | 93.2 | % | 96.3 | % | 92.5 | % | ||||||||||||||||||||||||||||||||||
Operating loss | (16,907) | (14,531) | (12,966) | (8,594) | (12,395) | (9,605) | (10,464) | (8,155) | ||||||||||||||||||||||||||||||||||||||||||
Operating loss % of revenue | (27.2) | % | (21.8) | % | (19.0) | % | (14.0) | % | (19.2) | % | (14.4) | % | (17.0) | % | (12.1) | % | ||||||||||||||||||||||||||||||||||
Interest expense | (77) | (721) | (732) | (709) | (677) | (652) | (629) | (567) | ||||||||||||||||||||||||||||||||||||||||||
Other income, net | 473 | 766 | 835 | 826 | 893 | 871 | 739 | 671 | ||||||||||||||||||||||||||||||||||||||||||
Loss before income taxes | (16,511) | (14,486) | (12,863) | (8,477) | (12,179) | (9,386) | (10,354) | (8,051) | ||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
9 | 12 | 3 | (5) | 11 | 6 | 4 | 8 | ||||||||||||||||||||||||||||||||||||||||||
Loss from continuing operations | (16,520) | (14,498) | (12,866) | (8,472) | (12,190) | (9,392) | (10,358) | (8,059) | ||||||||||||||||||||||||||||||||||||||||||
Loss from continuing operations margin | (26.5) | % | (21.7) | % | (18.9) | % | (13.8) | % | (18.9) | % | (14.1) | % | (16.8) | % | (12.0) | % | ||||||||||||||||||||||||||||||||||
Loss from discontinued operations |
(3,273) | (4,262) | (5,216) | (6,141) | (4,364) | (4,562) | (14,413) | (13,648) | ||||||||||||||||||||||||||||||||||||||||||
Net loss | $ | (19,793) | $ | (18,760) | $ | (18,082) | $ | (14,613) | $ | (16,554) | $ | (13,954) | $ | (24,771) | $ | (21,707) |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Loss from Continuing Operations to Non-GAAP Adjusted EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2023 |
June 30, 2023 |
September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
||||||||||||||||||||||||||||||||||||||||||
Loss from continuing operations | $ | (16,520) | $ | (14,498) | $ | (12,866) | $ | (8,472) | $ | (12,190) | $ | (9,392) | $ | (10,358) | $ | (8,059) | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense | 8,537 | 7,036 | 7,572 | 6,507 | 6,911 | 6,719 | 6,162 | 6,055 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 2,737 | 3,654 | 4,171 | 3,665 | 3,748 | 3,622 | 3,526 | 6,432 | ||||||||||||||||||||||||||||||||||||||||||
Severance and other reorganization costs | — | 255 | 507 | 138 | 2,731 | (119) | 351 | (14) | ||||||||||||||||||||||||||||||||||||||||||
Interest expense | 77 | 721 | 732 | 709 | 677 | 652 | 629 | 567 | ||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
9 | 12 | 3 | (5) | 11 | 6 | 4 | 8 | ||||||||||||||||||||||||||||||||||||||||||
Non-GAAP Adjusted EBITDA (loss) from continuing operations | $ | (5,160) | $ | (2,820) | $ | 119 | $ | 2,542 | $ | 1,888 | $ | 1,488 | $ | 314 | $ | 4,989 | ||||||||||||||||||||||||||||||||||
Non-GAAP Adjusted EBITDA (loss) from continuing operations margin | (8.3) | % | (4.2) | % | 0.2 | % | 4.1 | % | 2.9 | % | 2.2 | % | 0.5 | % | 7.4 | % | ||||||||||||||||||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Active Buyers and Orders | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in millions, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2023 |
June 30, 2023 |
September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
||||||||||||||||||||||||||||||||||||||||||
Active Buyers |
1.330 | 1.332 | 1.346 | 1.357 | 1.296 | 1.257 | 1.248 | 1.274 | ||||||||||||||||||||||||||||||||||||||||||
Orders |
1.101 | 1.269 | 1.309 | 1.200 | 1.181 | 1.271 | 1.172 | 1.226 |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2023 |
June 30, 2023 |
September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
||||||||||||||||||||||||||||||||||||||||||
Operations, product and technology | $ | 35,328 | $ | 36,148 | $ | 37,195 | $ | 34,668 | $ | 37,125 | $ | 34,975 | $ | 33,296 | $ | 36,814 | ||||||||||||||||||||||||||||||||||
Marketing | 13,388 | 14,952 | 15,494 | 7,554 | 10,851 | 13,258 | 12,912 | 11,618 | ||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative | 14,591 | 14,417 | 13,737 | 13,994 | 16,132 | 13,930 | 13,010 | 13,823 | ||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 63,307 | 65,517 | 66,426 | 56,216 | 64,108 | 62,163 | 59,218 | 62,255 | ||||||||||||||||||||||||||||||||||||||||||
Less: Stock-based compensation expense | (8,537) | (7,036) | (7,572) | (6,507) | (6,911) | (6,719) | (6,162) | (6,055) | ||||||||||||||||||||||||||||||||||||||||||
Less: Severance and other reorganization costs | — | (255) | (507) | (138) | (2,731) | 119 | (351) | 14 | ||||||||||||||||||||||||||||||||||||||||||
Total non-GAAP operating expenses |
$ | 54,770 | $ | 58,226 | $ | 58,347 | $ | 49,571 | $ | 54,466 | $ | 55,563 | $ | 52,705 | $ | 56,214 | ||||||||||||||||||||||||||||||||||
Non-GAAP operating expenses % of revenue |
88.0 | % | 87.3 | % | 85.7 | % | 80.7 | % | 84.4 | % | 83.3 | % | 85.7 | % | 83.6 | % | ||||||||||||||||||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-Based Compensation Expense Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2023 |
June 30, 2023 |
September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
||||||||||||||||||||||||||||||||||||||||||
Operations, product and technology | $ | 3,288 | $ | 2,637 | $ | 2,662 | $ | 2,528 | $ | 2,513 | $ | 2,821 | $ | 3,046 | $ | 3,002 | ||||||||||||||||||||||||||||||||||
Marketing | 1,120 | 845 | 1,181 | 316 | 152 | 107 | 112 | 116 | ||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative | 4,129 | 3,554 | 3,729 | 3,663 | 4,246 | 3,791 | 3,004 | 2,937 | ||||||||||||||||||||||||||||||||||||||||||
Total stock-based compensation expense | $ | 8,537 | $ | 7,036 | $ | 7,572 | $ | 6,507 | $ | 6,911 | $ | 6,719 | $ | 6,162 | $ | 6,055 |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Severance and Other Reorganization Costs Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | March 31, 2023 |
June 30, 2023 |
September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
||||||||||||||||||||||||||||||||||||||||||
Operations, product, and technology | $ | — | $ | — | $ | 148 | $ | 79 | $ | 1,077 | $ | (94) | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Marketing | — | 255 | 243 | 59 | 421 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Sales, general, and administrative | — | — | 116 | — | 1,233 | (25) | 351 | (14) | ||||||||||||||||||||||||||||||||||||||||||
Total severance and other reorganization costs |
$ | — | $ | 255 | $ | 507 | $ | 138 | $ | 2,731 | $ | (119) | $ | 351 | $ | (14) | ||||||||||||||||||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheets | ||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
|||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||
Cash and cash equivalents | $ | 47,826 | $ | 43,135 | $ | 40,197 | $ | 31,851 | ||||||||||||||||||
Marketable securities | 12,399 | 10,525 | 11,581 | 12,325 | ||||||||||||||||||||||
Accounts receivable, net | 4,288 | 3,650 | 4,067 | 3,567 | ||||||||||||||||||||||
Inventory | 1,962 | 1,324 | 742 | 690 | ||||||||||||||||||||||
Other current assets | 5,577 | 6,552 | 4,877 | 8,489 | ||||||||||||||||||||||
Current assets of discontinued operations | 14,804 | 12,993 | 11,901 | — | ||||||||||||||||||||||
Total current assets | 86,856 | 78,179 | 73,365 | 56,922 | ||||||||||||||||||||||
Operating lease right-of-use assets | 32,116 | 31,025 | 29,946 | 28,853 | ||||||||||||||||||||||
Property and equipment, net | 75,316 | 73,264 | 72,156 | 68,480 | ||||||||||||||||||||||
Goodwill | 10,952 | 10,887 | 11,369 | 10,746 | ||||||||||||||||||||||
Other assets | 5,458 | 5,547 | 5,407 | 6,224 | ||||||||||||||||||||||
Non-current assets of discontinued operations | 33,581 | 32,309 | 22,701 | — | ||||||||||||||||||||||
Total assets | $ | 244,279 | $ | 231,211 | $ | 214,944 | $ | 171,225 | ||||||||||||||||||
Liabilities and Stockholders’ Equity: | ||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||
Accounts payable | $ | 5,098 | $ | 6,120 | $ | 8,737 | $ | 8,326 | ||||||||||||||||||
Accrued and other current liabilities | 31,894 | 29,284 | 29,466 | 29,856 | ||||||||||||||||||||||
Seller payable | 20,270 | 18,419 | 18,804 | 15,142 | ||||||||||||||||||||||
Operating lease liabilities, current | 3,803 | 3,793 | 3,832 | 4,345 | ||||||||||||||||||||||
Current portion of long-term debt | 3,843 | 3,847 | 3,851 | 3,855 | ||||||||||||||||||||||
Current liabilities of discontinued operations | 12,163 | 12,186 | 11,713 | — | ||||||||||||||||||||||
Total current liabilities | 77,071 | 73,649 | 76,403 | 61,524 | ||||||||||||||||||||||
Operating lease liabilities, non-current | 36,330 | 35,081 | 33,802 | 32,489 | ||||||||||||||||||||||
Long-term debt, net of current portion | 21,044 | 20,080 | 19,116 | 18,151 | ||||||||||||||||||||||
Other non-current liabilities | 2,157 | 2,194 | 2,234 | 2,760 | ||||||||||||||||||||||
Non-current liabilities of discontinued operations | 14,147 | 13,718 | 14,117 | — | ||||||||||||||||||||||
Total liabilities | 150,749 | 144,722 | 145,672 | 114,924 | ||||||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||||||
Stockholders’ equity: | ||||||||||||||||||||||||||
Common stock | 11 | 11 | 11 | 11 | ||||||||||||||||||||||
Additional paid-in capital | 592,193 | 599,333 | 605,687 | 612,148 | ||||||||||||||||||||||
Accumulated other comprehensive income (loss) | (3,245) | (3,472) | (2,272) | 3 | ||||||||||||||||||||||
Accumulated deficit | (495,429) | (509,383) | (534,154) | (555,861) | ||||||||||||||||||||||
Total stockholders’ equity | 93,530 | 86,489 | 69,272 | 56,301 | ||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 244,279 | $ | 231,211 | $ | 214,944 | $ | 171,225 |
ThredUp Inc. | ||||||||||||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||
Three Months Ended | March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
||||||||||||||||||||||
Cash flows from continuing operating activities: | ||||||||||||||||||||||||||
Loss from continuing operations | $ | (12,190) | $ | (9,392) | $ | (10,358) | $ | (8,059) | ||||||||||||||||||
Adjustments to reconcile loss from continuing operations to net cash provided by (used in) continuing operating activities: | ||||||||||||||||||||||||||
Depreciation and amortization | 3,748 | 3,622 | 3,526 | 6,432 | ||||||||||||||||||||||
Stock-based compensation expense | 6,911 | 6,719 | 6,162 | 6,055 | ||||||||||||||||||||||
Reduction in carrying amount of right-of-use assets | 1,273 | 1,091 | 1,080 | 1,092 | ||||||||||||||||||||||
Other | 39 | (752) | 28 | 669 | ||||||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||
Accounts receivable, net | 709 | 637 | (419) | 555 | ||||||||||||||||||||||
Inventory | 862 | 638 | 582 | 52 | ||||||||||||||||||||||
Other current and non-current assets | 371 | (383) | 1,728 | (894) | ||||||||||||||||||||||
Accounts payable | 1,241 | 560 | 2,592 | (486) | ||||||||||||||||||||||
Accrued and other current liabilities | 2,474 | (2,664) | (82) | (289) | ||||||||||||||||||||||
Seller payable | (560) | (1,851) | 386 | (3,663) | ||||||||||||||||||||||
Operating lease liabilities | (1,590) | (1,260) | (1,238) | (801) | ||||||||||||||||||||||
Net cash provided by (used in) continuing operating activities | 3,288 | (3,035) | 3,987 | 663 | ||||||||||||||||||||||
Cash flows from continuing investing activities: | ||||||||||||||||||||||||||
Purchases of marketable securities | (8,665) | (6,488) | (9,520) | (7,103) | ||||||||||||||||||||||
Maturities of marketable securities | 4,500 | 8,500 | 8,600 | 6,500 | ||||||||||||||||||||||
Purchases of property and equipment |
(1,126) | (848) | (2,147) | (2,463) | ||||||||||||||||||||||
Net cash provided by (used in) continuing investing activities | (5,291) | 1,164 | (3,067) | (3,066) | ||||||||||||||||||||||
Cash flows from continuing financing activities: | ||||||||||||||||||||||||||
Repayment of debt | (1,000) | (1,000) | (1,000) | (1,000) | ||||||||||||||||||||||
Proceeds from issuance of stock-based awards |
727 | 1,061 | 282 | 1,597 | ||||||||||||||||||||||
Payments of withholding taxes on stock-based awards |
(1,207) | (1,243) | (545) | (1,064) | ||||||||||||||||||||||
Net cash used in continuing financing activities | (1,480) | (1,182) | (1,263) | (467) | ||||||||||||||||||||||
Net change in cash, cash equivalents and restricted cash from continuing operations | (3,483) | (3,053) | (343) | (2,870) | ||||||||||||||||||||||
Net cash flow used in discontinued operating activities | (1,895) | (1,936) | (641) | 467 | ||||||||||||||||||||||
Net cash flow used in discontinued investing activities | (494) | (323) | (425) | (5,399) | ||||||||||||||||||||||
Net change in cash, cash equivalents and restricted cash from discontinued operations | (2,389) | (2,259) | (1,066) | (4,932) | ||||||||||||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (115) | (45) | 281 | (707) | ||||||||||||||||||||||
Net change in cash, cash equivalents and restricted cash | (5,987) | (5,357) | (1,128) | (8,509) | ||||||||||||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 61,469 | 55,482 | 50,125 | 48,997 | ||||||||||||||||||||||
Cash, cash equivalents and restricted cash, end of period | $ | 55,482 | $ | 50,125 | $ | 48,997 | $ | 40,488 |
ThredUp Inc. | ||||||||||||||||||||||||||
Reconciliation of Net Cash Provided By (Used In) Continuing Operating Activities to Non-GAAP Free Cash Flow | ||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||
Three Months Ended | March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
||||||||||||||||||||||
Net cash provided by (used in) continuing operating activities | $ | 3,288 | $ | (3,035) | $ | 3,987 | $ | 663 | ||||||||||||||||||
Less: Purchases of property and equipment |
(1,126) | (848) | (2,147) | (2,463) | ||||||||||||||||||||||
Non-GAAP free cash flow from continuing operations |
$ | 2,162 | $ | (3,883) | $ | 1,840 | $ | (1,800) | ||||||||||||||||||