
| 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) | ||||||||

| June 30, 2025 |
December 31, 2024 |
|||||||||||||
| (in thousands) | ||||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 40,969 | $ | 31,851 | ||||||||||
| Marketable securities | 6,606 | 12,325 | ||||||||||||
| Accounts receivable, net | 3,799 | 3,567 | ||||||||||||
| Other current assets | 9,368 | 9,179 | ||||||||||||
| Total current assets | 60,742 | 56,922 | ||||||||||||
| Operating lease right-of-use assets | 28,496 | 28,853 | ||||||||||||
| Property and equipment, net | 67,654 | 68,480 | ||||||||||||
| Goodwill | 10,746 | 10,746 | ||||||||||||
| Other assets | 5,965 | 6,224 | ||||||||||||
| Total assets | $ | 173,603 | $ | 171,225 | ||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 11,159 | $ | 8,326 | ||||||||||
| Accrued and other current liabilities | 26,934 | 29,856 | ||||||||||||
| Seller payable | 16,345 | 15,142 | ||||||||||||
| Operating lease liabilities, current | 4,870 | 4,345 | ||||||||||||
| Current portion of long-term debt | 3,865 | 3,855 | ||||||||||||
| Total current liabilities | 63,173 | 61,524 | ||||||||||||
| Operating lease liabilities, non-current | 31,500 | 32,489 | ||||||||||||
| Long-term debt, net of current portion | 16,216 | 18,151 | ||||||||||||
| Other non-current liabilities | 2,507 | 2,760 | ||||||||||||
| Total liabilities | 113,396 | 114,924 | ||||||||||||
| Commitments and contingencies | ||||||||||||||
| Stockholders’ equity: | ||||||||||||||
Class A and B common stock, $0.0001 par value; 1,120,000 shares authorized as of June 30, 2025 and December 31, 2024; 123,048 and 116,134 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively |
12 | 11 | ||||||||||||
| Additional paid-in capital | 626,449 | 612,148 | ||||||||||||
| Accumulated other comprehensive income (loss) | (2) | 3 | ||||||||||||
| Accumulated deficit | (566,252) | (555,861) | ||||||||||||
| Total stockholders’ equity | 60,207 | 56,301 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 173,603 | $ | 171,225 | ||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
| June 30, 2025 |
June 30, 2024 |
June 30, 2025 |
June 30, 2024 |
|||||||||||||||||||||||
| (in thousands, except per share amounts) | ||||||||||||||||||||||||||
| Revenue | $ | 77,657 | $ | 66,717 | $ | 148,948 | $ | 131,250 | ||||||||||||||||||
| Cost of revenue | 15,921 | 14,159 | 30,841 | 26,979 | ||||||||||||||||||||||
| Gross profit | 61,736 | 52,558 | 118,107 | 104,271 | ||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||
| Operations, product, and technology | 37,525 | 34,975 | 72,651 | 72,100 | ||||||||||||||||||||||
| Marketing | 16,206 | 13,258 | 29,349 | 24,109 | ||||||||||||||||||||||
| Sales, general, and administrative | 13,250 | 13,930 | 26,786 | 30,062 | ||||||||||||||||||||||
| Total operating expenses | 66,981 | 62,163 | 128,786 | 126,271 | ||||||||||||||||||||||
| Operating loss | (5,245) | (9,605) | (10,679) | (22,000) | ||||||||||||||||||||||
| Interest expense | (496) | (652) | (1,010) | (1,329) | ||||||||||||||||||||||
| Other income, net | 596 | 871 | 1,386 | 1,764 | ||||||||||||||||||||||
| Loss before provision for income taxes | (5,145) | (9,386) | (10,303) | (21,565) | ||||||||||||||||||||||
| Provision for income taxes | 31 | 6 | 88 | 17 | ||||||||||||||||||||||
| Loss from continuing operations | (5,176) | (9,392) | (10,391) | (21,582) | ||||||||||||||||||||||
| Loss from discontinued operations, net of tax | — | (4,562) | — | (8,926) | ||||||||||||||||||||||
| Net loss | $ | (5,176) | $ | (13,954) | $ | (10,391) | $ | (30,508) | ||||||||||||||||||
| Weighted-average shares used to compute loss per share, basic and diluted | 120,275 | 110,997 | 118,496 | 110,145 | ||||||||||||||||||||||
| Loss from continuing operations per share, basic and diluted | $ | (0.04) | $ | (0.09) | $ | (0.09) | $ | (0.20) | ||||||||||||||||||
| Loss from discontinued operations per share, basic and diluted | — | (0.04) | — | (0.08) | ||||||||||||||||||||||
| Loss per share, basic and diluted | $ | (0.04) | $ | (0.13) | $ | (0.09) | $ | (0.28) | ||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
| June 30, 2025 |
June 30, 2024 |
June 30, 2025 |
June 30, 2024 |
|||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| Net loss | $ | (5,176) | $ | (13,954) | $ | (10,391) | $ | (30,508) | ||||||||||||||||||
| Other comprehensive loss, net of tax: | ||||||||||||||||||||||||||
| Foreign currency translation adjustments | — | (231) | — | (1,095) | ||||||||||||||||||||||
| Unrealized gain (loss) on available-for-sale securities | — | 4 | (5) | (2) | ||||||||||||||||||||||
| Total other comprehensive loss | — | (227) | (5) | (1,097) | ||||||||||||||||||||||
| Total comprehensive loss | $ | (5,176) | $ | (14,181) | $ | (10,396) | $ | (31,605) | ||||||||||||||||||
| Six Months Ended | ||||||||||||||
| June 30, 2025 |
June 30, 2024 |
|||||||||||||
| (in thousands) | ||||||||||||||
| Cash flows from continuing operating activities: | ||||||||||||||
| Loss from continuing operations | $ | (10,391) | $ | (21,582) | ||||||||||
| Adjustments to reconcile loss from continuing operations to net cash provided by continuing operating activities: | ||||||||||||||
| Stock-based compensation expense | 10,020 | 13,630 | ||||||||||||
| Depreciation and amortization | 6,335 | 7,370 | ||||||||||||
| Reduction in carrying amount of right-of-use assets | 2,224 | 2,364 | ||||||||||||
| Other | (149) | (713) | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| Accounts receivable, net | (232) | 1,346 | ||||||||||||
| Other current and non-current assets | 96 | 1,488 | ||||||||||||
| Accounts payable | 2,754 | 1,801 | ||||||||||||
| Accrued and other current liabilities | (2,942) | (190) | ||||||||||||
| Seller payable | 1,203 | (2,411) | ||||||||||||
| Operating lease liabilities | (2,331) | (2,850) | ||||||||||||
| Other non-current liabilities | (500) | — | ||||||||||||
| Net cash provided by continuing operating activities | 6,087 | 253 | ||||||||||||
| Cash flows from continuing investing activities: | ||||||||||||||
| Purchases of marketable securities | (9,089) | (15,153) | ||||||||||||
| Sale and maturities of marketable securities | 15,154 | 13,000 | ||||||||||||
| Purchases of property and equipment | (5,094) | (1,974) | ||||||||||||
| Net cash provided by (used in) continuing investing activities | 971 | (4,127) | ||||||||||||
| Cash flows from continuing financing activities: | ||||||||||||||
| Repayment of debt | (2,000) | (2,000) | ||||||||||||
| Proceeds from issuance of stock-based awards | 14,852 | 1,788 | ||||||||||||
| Payments of withholding taxes on stock-based awards | (10,769) | (2,450) | ||||||||||||
| Net cash provided by (used in) continuing financing activities | 2,083 | (2,662) | ||||||||||||
| Net change in cash, cash equivalents and restricted cash from continuing operations | 9,141 | (6,536) | ||||||||||||
| Net cash flow used in discontinued operating activities | — | (3,831) | ||||||||||||
| Net cash flow used in discontinued investing activities | — | (817) | ||||||||||||
| Net change in cash, cash equivalents and restricted cash from discontinued operations | — | (4,648) | ||||||||||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | — | (160) | ||||||||||||
| Net change in cash, cash equivalents, and restricted cash | 9,141 | (11,344) | ||||||||||||
| Cash, cash equivalents, and restricted cash, beginning of period | 40,488 | 61,469 | ||||||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 49,629 | $ | 50,125 | ||||||||||
Adjusted EBITDA Reconciliation |
||||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
| June 30, 2025 |
June 30, 2024 |
June 30, 2025 |
June 30, 2024 |
|||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| Loss from continuing operations | $ | (5,176) | $ | (9,392) | $ | (10,391) | $ | (21,582) | ||||||||||||||||||
| Stock-based compensation expense | 4,500 | 6,719 | 10,020 | 13,630 | ||||||||||||||||||||||
| Depreciation and amortization | 3,166 | 3,622 | 6,335 | 7,370 | ||||||||||||||||||||||
| Interest expense | 496 | 652 | 1,010 | 1,329 | ||||||||||||||||||||||
| Provision for income taxes | 31 | 6 | 88 | 17 | ||||||||||||||||||||||
| Gain on sale of non-marketable equity investment | — | — | (234) | — | ||||||||||||||||||||||
| Severance and other reorganization costs | — | (119) | (3) | 2,612 | ||||||||||||||||||||||
| Non-GAAP Adjusted EBITDA from continuing operations | $ | 3,017 | $ | 1,488 | $ | 6,825 | $ | 3,376 | ||||||||||||||||||
| Revenue | $ | 77,657 | $ | 66,717 | $ | 148,948 | $ | 131,250 | ||||||||||||||||||
| Non-GAAP Adjusted EBITDA from continuing operations margin | 3.9 | % | 2.2 | % | 4.6 | % | 2.6 | % | ||||||||||||||||||
Free Cash Flow Reconciliation |
||||||||||||||
| Six Months Ended | ||||||||||||||
| June 30, 2025 |
June 30, 2024 |
|||||||||||||
| (in thousands) | ||||||||||||||
| Net cash provided by continuing operating activities | $ | 6,087 | $ | 253 | ||||||||||
Less: Purchases of property and equipment |
(5,094) | (1,974) | ||||||||||||
| Non-GAAP free cash flow from continuing operations | $ | 993 | $ | (1,721) | ||||||||||

| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Condensed Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Revenue | $ | 68,093 | $ | 61,447 | $ | 64,533 | $ | 66,717 | $ | 61,514 | $ | 67,267 | $ | 71,291 | $ | 77,657 | ||||||||||||||||||||||||||||||||||
| Cost of revenue | 14,633 | 13,825 | 12,820 | 14,159 | 12,760 | 13,167 | 14,920 | 15,921 | ||||||||||||||||||||||||||||||||||||||||||
| Gross profit | 53,460 | 47,622 | 51,713 | 52,558 | 48,754 | 54,100 | 56,371 | 61,736 | ||||||||||||||||||||||||||||||||||||||||||
Gross margin |
78.5 | % | 77.5 | % | 80.1 | % | 78.8 | % | 79.3 | % | 80.4 | % | 79.1 | % | 79.5 | % | ||||||||||||||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operations, product and technology | 37,195 | 34,668 | 37,125 | 34,975 | 33,296 | 36,814 | 35,126 | 37,525 | ||||||||||||||||||||||||||||||||||||||||||
| Marketing | 15,494 | 7,554 | 10,851 | 13,258 | 12,912 | 11,618 | 13,143 | 16,206 | ||||||||||||||||||||||||||||||||||||||||||
| Sales, general and administrative | 13,737 | 13,994 | 16,132 | 13,930 | 13,010 | 13,823 | 13,536 | 13,250 | ||||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 66,426 | 56,216 | 64,108 | 62,163 | 59,218 | 62,255 | 61,805 | 66,981 | ||||||||||||||||||||||||||||||||||||||||||
Operating expenses as a % of revenue |
97.6 | % | 91.5 | % | 99.3 | % | 93.2 | % | 96.3 | % | 92.5 | % | 86.7 | % | 86.3 | % | ||||||||||||||||||||||||||||||||||
| Operating loss | (12,966) | (8,594) | (12,395) | (9,605) | (10,464) | (8,155) | (5,434) | (5,245) | ||||||||||||||||||||||||||||||||||||||||||
| Operating loss % of revenue | (19.0) | % | (14.0) | % | (19.2) | % | (14.4) | % | (17.0) | % | (12.1) | % | (7.6) | % | (6.8) | % | ||||||||||||||||||||||||||||||||||
| Interest expense | (732) | (709) | (677) | (652) | (629) | (567) | (514) | (496) | ||||||||||||||||||||||||||||||||||||||||||
| Other income, net | 835 | 826 | 893 | 871 | 739 | 671 | 790 | 596 | ||||||||||||||||||||||||||||||||||||||||||
| Loss before income taxes | (12,863) | (8,477) | (12,179) | (9,386) | (10,354) | (8,051) | (5,158) | (5,145) | ||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
3 | (5) | 11 | 6 | 4 | 8 | 57 | 31 | ||||||||||||||||||||||||||||||||||||||||||
| Loss from continuing operations | (12,866) | (8,472) | (12,190) | (9,392) | (10,358) | (8,059) | (5,215) | (5,176) | ||||||||||||||||||||||||||||||||||||||||||
| Loss from continuing operations margin | (18.9) | % | (13.8) | % | (18.9) | % | (14.1) | % | (16.8) | % | (12.0) | % | (7.3) | % | (6.7) | % | ||||||||||||||||||||||||||||||||||
Loss from discontinued operations |
(5,216) | (6,141) | (4,364) | (4,562) | (14,413) | (13,648) | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Net loss | $ | (18,082) | $ | (14,613) | $ | (16,554) | $ | (13,954) | $ | (24,771) | $ | (21,707) | $ | (5,215) | $ | (5,176) | ||||||||||||||||||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Loss from Continuing Operations to Adjusted EBITDA (Loss) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Loss from continuing operations | $ | (12,866) | $ | (8,472) | $ | (12,190) | $ | (9,392) | $ | (10,358) | $ | (8,059) | $ | (5,215) | $ | (5,176) | ||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 7,572 | 6,507 | 6,911 | 6,719 | 6,162 | 6,055 | 5,520 | 4,500 | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 4,171 | 3,665 | 3,748 | 3,622 | 3,526 | 6,432 | 3,169 | 3,166 | ||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 732 | 709 | 677 | 652 | 629 | 567 | 514 | 496 | ||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
3 | (5) | 11 | 6 | 4 | 8 | 57 | 31 | ||||||||||||||||||||||||||||||||||||||||||
| Gain on sale of non-marketable equity investment | — | — | — | — | — | — | (234) | — | ||||||||||||||||||||||||||||||||||||||||||
Severance and other reorganization costs |
507 | 138 | 2,731 | (119) | 351 | (14) | (3) | — | ||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 119 | $ | 2,542 | $ | 1,888 | $ | 1,488 | $ | 314 | $ | 4,989 | $ | 3,808 | $ | 3,017 | ||||||||||||||||||||||||||||||||||
| Adjusted EBITDA margin | 0.2 | % | 4.1 | % | 2.9 | % | 2.2 | % | 0.5 | % | 7.4 | % | 5.3 | % | 3.9 | % | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Active Buyers and Orders | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
Active Buyers |
1,346 | 1,357 | 1,296 | 1,257 | 1,248 | 1,274 | 1,370 | 1,465 | ||||||||||||||||||||||||||||||||||||||||||
Orders |
1,309 | 1,200 | 1,181 | 1,271 | 1,172 | 1,226 | 1,371 | 1,535 | ||||||||||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Operations, product, and technology | $ | 37,195 | $ | 34,668 | $ | 37,125 | $ | 34,975 | $ | 33,296 | $ | 36,814 | $ | 35,126 | $ | 37,525 | ||||||||||||||||||||||||||||||||||
| Marketing | 15,494 | 7,554 | 10,851 | 13,258 | 12,912 | 11,618 | 13,143 | 16,206 | ||||||||||||||||||||||||||||||||||||||||||
| Sales, general, and administrative | 13,737 | 13,994 | 16,132 | 13,930 | 13,010 | 13,823 | 13,536 | 13,250 | ||||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 66,426 | 56,216 | 64,108 | 62,163 | 59,218 | 62,255 | 61,805 | 66,981 | ||||||||||||||||||||||||||||||||||||||||||
| Less: Stock-based compensation expense | (7,572) | (6,507) | (6,911) | (6,719) | (6,162) | (6,055) | (5,520) | (4,500) | ||||||||||||||||||||||||||||||||||||||||||
| Less: Severance and other reorganization costs | (507) | (138) | (2,731) | 119 | (351) | 14 | 3 | — | ||||||||||||||||||||||||||||||||||||||||||
| Total non-GAAP operating expenses | $ | 58,347 | $ | 49,571 | $ | 54,466 | $ | 55,563 | $ | 52,705 | $ | 56,214 | $ | 56,288 | $ | 62,481 | ||||||||||||||||||||||||||||||||||
| Non-GAAP operating expenses % of revenue | 85.7 | % | 80.7 | % | 84.4 | % | 83.3 | % | 85.7 | % | 83.6 | % | 79.0 | % | 80.5 | % | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation Expense Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Operations, product, and technology | $ | 2,662 | $ | 2,528 | $ | 2,513 | $ | 2,821 | $ | 3,046 | $ | 3,002 | $ | 2,645 | $ | 2,306 | ||||||||||||||||||||||||||||||||||
| Marketing | 1,181 | 316 | 152 | 107 | 112 | 116 | 114 | 112 | ||||||||||||||||||||||||||||||||||||||||||
| Sales, general, and administrative | 3,729 | 3,663 | 4,246 | 3,791 | 3,004 | 2,937 | 2,761 | 2,082 | ||||||||||||||||||||||||||||||||||||||||||
| Total stock-based compensation expense | $ | 7,572 | $ | 6,507 | $ | 6,911 | $ | 6,719 | $ | 6,162 | $ | 6,055 | $ | 5,520 | $ | 4,500 | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Severance and Other Reorganization Costs Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | September 30, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Operations, product, and technology | $ | 148 | $ | 79 | $ | 1,077 | $ | (94) | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
| Marketing | 243 | 59 | 421 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Sales, general, and administrative | 116 | — | 1,233 | (25) | 351 | (14) | (3) | — | ||||||||||||||||||||||||||||||||||||||||||
Total severance and other reorganization costs |
$ | 507 | $ | 138 | $ | 2,731 | $ | (119) | $ | 351 | $ | (14) | $ | (3) | $ | — | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||
| Condensed Consolidated Balance Sheets | ||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||
| September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
|||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 40,197 | $ | 31,851 | $ | 41,057 | $ | 40,969 | ||||||||||||||||||
| Marketable securities | 11,581 | 12,325 | 5,719 | 6,606 | ||||||||||||||||||||||
| Accounts receivable, net | 4,067 | 3,567 | 4,234 | 3,799 | ||||||||||||||||||||||
| Other current assets | 5,619 | 9,179 | 9,450 | 9,368 | ||||||||||||||||||||||
| Current assets of discontinued operations | 11,901 | — | — | — | ||||||||||||||||||||||
| Total current assets | 73,365 | 56,922 | 60,460 | 60,742 | ||||||||||||||||||||||
| Operating lease right-of-use assets | 29,946 | 28,853 | 27,773 | 28,496 | ||||||||||||||||||||||
| Property and equipment, net | 72,156 | 68,480 | 67,517 | 67,654 | ||||||||||||||||||||||
| Goodwill | 11,369 | 10,746 | 10,746 | 10,746 | ||||||||||||||||||||||
| Other assets | 5,407 | 6,224 | 6,004 | 5,965 | ||||||||||||||||||||||
| Non-current assets of discontinued operations | 22,701 | — | — | — | ||||||||||||||||||||||
| Total assets | $ | 214,944 | $ | 171,225 | $ | 172,500 | $ | 173,603 | ||||||||||||||||||
| Liabilities and Stockholders’ Equity: | ||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||
| Accounts payable | $ | 8,737 | $ | 8,326 | $ | 13,000 | $ | 11,159 | ||||||||||||||||||
| Accrued and other current liabilities | 29,466 | 29,856 | 28,381 | 26,934 | ||||||||||||||||||||||
| Seller payable | 18,804 | 15,142 | 15,758 | 16,345 | ||||||||||||||||||||||
| Operating lease liabilities, current | 3,832 | 4,345 | 4,606 | 4,870 | ||||||||||||||||||||||
| Current portion of long-term debt | 3,851 | 3,855 | 3,860 | 3,865 | ||||||||||||||||||||||
| Current liabilities of discontinued operations | 11,713 | — | — | — | ||||||||||||||||||||||
| Total current liabilities | 76,403 | 61,524 | 65,605 | 63,173 | ||||||||||||||||||||||
| Operating lease liabilities, non-current | 33,802 | 32,489 | 31,140 | 31,500 | ||||||||||||||||||||||
| Long-term debt, net of current portion | 19,116 | 18,151 | 17,184 | 16,216 | ||||||||||||||||||||||
| Other non-current liabilities | 2,234 | 2,760 | 2,488 | 2,507 | ||||||||||||||||||||||
| Non-current liabilities of discontinued operations | 14,117 | — | — | — | ||||||||||||||||||||||
| Total liabilities | 145,672 | 114,924 | 116,417 | 113,396 | ||||||||||||||||||||||
| Commitments and contingencies | ||||||||||||||||||||||||||
| Stockholders’ equity: | ||||||||||||||||||||||||||
| Common stock | 11 | 11 | 11 | 12 | ||||||||||||||||||||||
| Additional paid-in capital | 605,687 | 612,148 | 617,150 | 626,449 | ||||||||||||||||||||||
| Accumulated other comprehensive income (loss) | (2,272) | 3 | (2) | (2) | ||||||||||||||||||||||
| Accumulated deficit | (534,154) | (555,861) | (561,076) | (566,252) | ||||||||||||||||||||||
| Total stockholders’ equity | 69,272 | 56,301 | 56,083 | 60,207 | ||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 214,944 | $ | 171,225 | $ | 172,500 | $ | 173,603 | ||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||
| Three Months Ended | September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
||||||||||||||||||||||
| Cash flows from continuing operating activities: | ||||||||||||||||||||||||||
| Loss from continuing operations | $ | (10,358) | $ | (8,059) | $ | (5,215) | $ | (5,176) | ||||||||||||||||||
| Adjustments to reconcile loss from continuing operations to net cash provided by continuing operating activities: | ||||||||||||||||||||||||||
| Stock-based compensation expense | 6,162 | 6,055 | 5,520 | 4,500 | ||||||||||||||||||||||
| Depreciation and amortization | 3,526 | 6,432 | 3,169 | 3,166 | ||||||||||||||||||||||
| Reduction in carrying amount of right-of-use assets | 1,080 | 1,092 | 1,080 | 1,144 | ||||||||||||||||||||||
| Other | 28 | 669 | (183) | 34 | ||||||||||||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||||
| Accounts receivable, net | (419) | 555 | (667) | 435 | ||||||||||||||||||||||
| Other current and non-current assets | 2,310 | (842) | (29) | 125 | ||||||||||||||||||||||
| Accounts payable | 2,592 | (486) | 4,719 | (1,965) | ||||||||||||||||||||||
| Accrued and other current liabilities | (82) | (289) | (1,863) | (1,079) | ||||||||||||||||||||||
| Seller payable | 386 | (3,663) | 617 | 586 | ||||||||||||||||||||||
| Operating lease liabilities | (1,238) | (801) | (1,088) | (1,243) | ||||||||||||||||||||||
| Other non-current liabilities | — | — | (317) | (183) | ||||||||||||||||||||||
| Net cash provided by continuing operating activities | 3,987 | 663 | 5,743 | 344 | ||||||||||||||||||||||
| Cash flows from continuing investing activities: | ||||||||||||||||||||||||||
| Purchases of marketable securities | (9,520) | (7,103) | (3,214) | (5,875) | ||||||||||||||||||||||
| Sale and maturities of marketable securities | 8,600 | 6,500 | 10,104 | 5,050 | ||||||||||||||||||||||
| Purchases of property and equipment | (2,147) | (2,463) | (1,815) | (3,279) | ||||||||||||||||||||||
| Net cash provided by (used in) continuing investing activities | (3,067) | (3,066) | 5,075 | (4,104) | ||||||||||||||||||||||
| Cash flows from continuing financing activities: | ||||||||||||||||||||||||||
| Repayment of debt | (1,000) | (1,000) | (1,000) | (1,000) | ||||||||||||||||||||||
| Proceeds from issuance of stock-based awards | 282 | 1,597 | 1,151 | 13,701 | ||||||||||||||||||||||
| Payment of withholding taxes on stock-based awards | (545) | (1,064) | (1,740) | (9,029) | ||||||||||||||||||||||
| Net cash provided by (used in) continuing financing activities | (1,263) | (467) | (1,589) | 3,672 | ||||||||||||||||||||||
| Net change in cash, cash equivalents and restricted cash from continuing operations | (343) | (2,870) | 9,229 | (88) | ||||||||||||||||||||||
Net cash flow provided by (used in) discontinued operating activities |
(641) | 467 | — | — | ||||||||||||||||||||||
| Net cash flow used in discontinued investing activities | (425) | (5,399) | — | — | ||||||||||||||||||||||
| Net change in cash, cash equivalents and restricted cash from discontinued operations | (1,066) | (4,932) | — | — | ||||||||||||||||||||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 281 | (707) | — | — | ||||||||||||||||||||||
| Net change in cash, cash equivalents, and restricted cash | (1,128) | (8,509) | 9,229 | (88) | ||||||||||||||||||||||
| Cash, cash equivalents, and restricted cash, beginning of period | 50,125 | 48,997 | 40,488 | 49,717 | ||||||||||||||||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 48,997 | $ | 40,488 | $ | 49,717 | $ | 49,629 | ||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||
Reconciliation of Net Cash Provided By (Used In) Operating Activities to Non-GAAP Free Cash Flow from Continuing Operations | ||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||
| Three Months Ended | September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
||||||||||||||||||||||
| Net cash provided by continuing operating activities | $ | 3,987 | $ | 663 | $ | 5,743 | $ | 344 | ||||||||||||||||||
Less: Purchases of property and equipment |
(2,147) | (2,463) | (1,815) | (3,279) | ||||||||||||||||||||||
| Non-GAAP free cash flow from continuing operations | $ | 1,840 | $ | (1,800) | $ | 3,928 | $ | (2,935) | ||||||||||||||||||