
| 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) | ||||||||

| September 30, 2025 |
December 31, 2024 |
|||||||||||||
| (in thousands) | ||||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 46,218 | $ | 31,851 | ||||||||||
| Marketable securities | 4,893 | 12,325 | ||||||||||||
| Accounts receivable, net | 3,725 | 3,567 | ||||||||||||
| Other current assets | 5,665 | 9,179 | ||||||||||||
| Total current assets | 60,501 | 56,922 | ||||||||||||
| Operating lease right-of-use assets | 27,337 | 28,853 | ||||||||||||
| Property and equipment, net | 67,901 | 68,480 | ||||||||||||
| Goodwill | 10,746 | 10,746 | ||||||||||||
| Other assets | 5,984 | 6,224 | ||||||||||||
| Total assets | $ | 172,469 | $ | 171,225 | ||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 12,328 | $ | 8,326 | ||||||||||
| Accrued and other current liabilities | 26,279 | 29,856 | ||||||||||||
| Seller payable | 17,934 | 15,142 | ||||||||||||
| Operating lease liabilities, current | 5,123 | 4,345 | ||||||||||||
| Current portion of long-term debt | 3,870 | 3,855 | ||||||||||||
| Total current liabilities | 65,534 | 61,524 | ||||||||||||
| Operating lease liabilities, non-current | 30,058 | 32,489 | ||||||||||||
| Long-term debt, net of current portion | 15,247 | 18,151 | ||||||||||||
| Other non-current liabilities | 2,558 | 2,760 | ||||||||||||
| Total liabilities | 113,397 | 114,924 | ||||||||||||
| Commitments and contingencies | ||||||||||||||
| Stockholders’ equity: | ||||||||||||||
Class A and B common stock, $0.0001 par value; 1,120,000 shares authorized as of September 30, 2025 and December 31, 2024; 125,086 and 116,134 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively |
12 | 11 | ||||||||||||
| Additional paid-in capital | 629,560 | 612,148 | ||||||||||||
| Accumulated other comprehensive income | — | 3 | ||||||||||||
| Accumulated deficit | (570,500) | (555,861) | ||||||||||||
| Total stockholders’ equity | 59,072 | 56,301 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 172,469 | $ | 171,225 | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, 2025 |
September 30, 2024 |
September 30, 2025 |
September 30, 2024 |
|||||||||||||||||||||||
| (in thousands, except per share amounts) | ||||||||||||||||||||||||||
| Revenue | $ | 82,161 | $ | 61,514 | $ | 231,109 | $ | 192,764 | ||||||||||||||||||
| Cost of revenue | 16,949 | 12,760 | 47,790 | 39,739 | ||||||||||||||||||||||
| Gross profit | 65,212 | 48,754 | 183,319 | 153,025 | ||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||
| Operations, product, and technology | 38,545 | 33,296 | 111,196 | 105,396 | ||||||||||||||||||||||
| Marketing | 16,186 | 12,912 | 45,535 | 37,021 | ||||||||||||||||||||||
| Sales, general, and administrative | 14,869 | 13,010 | 41,655 | 43,072 | ||||||||||||||||||||||
| Total operating expenses | 69,600 | 59,218 | 198,386 | 185,489 | ||||||||||||||||||||||
| Operating loss | (4,388) | (10,464) | (15,067) | (32,464) | ||||||||||||||||||||||
| Interest expense | (477) | (629) | (1,487) | (1,958) | ||||||||||||||||||||||
| Other income, net | 583 | 739 | 1,969 | 2,503 | ||||||||||||||||||||||
| Loss before provision (benefit) for income taxes | (4,282) | (10,354) | (14,585) | (31,919) | ||||||||||||||||||||||
| Provision (benefit) for income taxes | (34) | 4 | 54 | 21 | ||||||||||||||||||||||
| Loss from continuing operations | (4,248) | (10,358) | (14,639) | (31,940) | ||||||||||||||||||||||
| Loss from discontinued operations, net of tax | — | (14,413) | — | (23,339) | ||||||||||||||||||||||
| Net loss | $ | (4,248) | $ | (24,771) | $ | (14,639) | $ | (55,279) | ||||||||||||||||||
| Weighted-average shares used to compute loss per share, basic and diluted | 123,903 | 112,854 | 120,318 | 111,054 | ||||||||||||||||||||||
| Loss from continuing operations per share, basic and diluted | $ | (0.03) | $ | (0.09) | $ | (0.12) | $ | (0.29) | ||||||||||||||||||
| Loss from discontinued operations per share, basic and diluted | — | (0.13) | — | (0.21) | ||||||||||||||||||||||
| Loss per share, basic and diluted | $ | (0.03) | $ | (0.22) | $ | (0.12) | $ | (0.50) | ||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, 2025 |
September 30, 2024 |
September 30, 2025 |
September 30, 2024 |
|||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| Net loss | $ | (4,248) | $ | (24,771) | $ | (14,639) | $ | (55,279) | ||||||||||||||||||
| Other comprehensive income (loss), net of tax: | ||||||||||||||||||||||||||
| Foreign currency translation adjustments | — | 1,187 | — | 92 | ||||||||||||||||||||||
| Unrealized gain (loss) on available-for-sale securities | 2 | 13 | (3) | 11 | ||||||||||||||||||||||
| Total other comprehensive income (loss) | 2 | 1,200 | (3) | 103 | ||||||||||||||||||||||
| Total comprehensive loss | $ | (4,246) | $ | (23,571) | $ | (14,642) | $ | (55,176) | ||||||||||||||||||
| Nine Months Ended | ||||||||||||||
| September 30, 2025 |
September 30, 2024 |
|||||||||||||
| (in thousands) | ||||||||||||||
| Cash flows from continuing operating activities: | ||||||||||||||
| Loss from continuing operations | $ | (14,639) | $ | (31,940) | ||||||||||
| Adjustments to reconcile loss from continuing operations to net cash provided by continuing operating activities: | ||||||||||||||
| Stock-based compensation expense | 14,459 | 19,792 | ||||||||||||
| Depreciation and amortization | 9,473 | 10,896 | ||||||||||||
| Reduction in carrying amount of right-of-use assets | 3,429 | 3,444 | ||||||||||||
| Other | (83) | (685) | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| Accounts receivable, net | (158) | 927 | ||||||||||||
| Other current and non-current assets | 154 | 3,798 | ||||||||||||
| Accounts payable | 4,376 | 4,393 | ||||||||||||
| Accrued and other current liabilities | (3,622) | (272) | ||||||||||||
| Seller payable | 2,792 | (2,025) | ||||||||||||
| Operating lease liabilities | (3,566) | (4,088) | ||||||||||||
| Other non-current liabilities | (500) | — | ||||||||||||
| Net cash provided by continuing operating activities | 12,115 | 4,240 | ||||||||||||
| Cash flows from continuing investing activities: | ||||||||||||||
| Purchases of marketable securities | (12,961) | (24,673) | ||||||||||||
| Sale and maturities of marketable securities | 20,804 | 21,600 | ||||||||||||
| Purchases of property and equipment | (8,745) | (4,121) | ||||||||||||
| Net cash used in continuing investing activities | (902) | (7,194) | ||||||||||||
| Cash flows from continuing financing activities: | ||||||||||||||
| Repayment of debt | (3,000) | (3,000) | ||||||||||||
| Proceeds from issuance of stock-based awards | 21,767 | 2,070 | ||||||||||||
| Payments of withholding taxes on stock-based awards | (19,215) | (2,995) | ||||||||||||
| Net cash used in continuing financing activities | (448) | (3,925) | ||||||||||||
| Net change in cash, cash equivalents and restricted cash from continuing operations | 10,765 | (6,879) | ||||||||||||
| Net cash flow used in discontinued operating activities | — | (4,472) | ||||||||||||
| Net cash flow used in discontinued investing activities | — | (1,242) | ||||||||||||
| Net change in cash, cash equivalents and restricted cash from discontinued operations | — | (5,714) | ||||||||||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | — | 121 | ||||||||||||
| Net change in cash, cash equivalents, and restricted cash | 10,765 | (12,472) | ||||||||||||
| Cash, cash equivalents, and restricted cash, beginning of period | 40,488 | 61,469 | ||||||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 51,253 | $ | 48,997 | ||||||||||
Adjusted EBITDA Reconciliation |
||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, 2025 |
September 30, 2024 |
September 30, 2025 |
September 30, 2024 |
|||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| Loss from continuing operations | $ | (4,248) | $ | (10,358) | $ | (14,639) | $ | (31,940) | ||||||||||||||||||
| Stock-based compensation expense | 4,439 | 6,162 | 14,459 | 19,792 | ||||||||||||||||||||||
| Depreciation and amortization | 3,138 | 3,526 | 9,473 | 10,896 | ||||||||||||||||||||||
| Interest expense | 477 | 629 | 1,487 | 1,958 | ||||||||||||||||||||||
| Provision (benefit) for income taxes | (34) | 4 | 54 | 21 | ||||||||||||||||||||||
| Severance and other reorganization costs | — | 351 | (3) | 2,963 | ||||||||||||||||||||||
| Gain on sale of non-marketable equity investment | — | — | (234) | — | ||||||||||||||||||||||
| Non-GAAP Adjusted EBITDA from continuing operations | $ | 3,772 | $ | 314 | $ | 10,597 | $ | 3,690 | ||||||||||||||||||
| Revenue | $ | 82,161 | $ | 61,514 | $ | 231,109 | $ | 192,764 | ||||||||||||||||||
| Non-GAAP Adjusted EBITDA from continuing operations margin | 4.6 | % | 0.5 | % | 4.6 | % | 1.9 | % | ||||||||||||||||||
Free Cash Flow Reconciliation |
||||||||||||||
| Nine Months Ended | ||||||||||||||
| September 30, 2025 |
September 30, 2024 |
|||||||||||||
| (in thousands) | ||||||||||||||
| Net cash provided by continuing operating activities | $ | 12,115 | $ | 4,240 | ||||||||||
Less: Purchases of property and equipment |
(8,745) | (4,121) | ||||||||||||
| Non-GAAP free cash flow from continuing operations | $ | 3,370 | $ | 119 | ||||||||||

| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Condensed Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Revenue | $ | 61,447 | $ | 64,533 | $ | 66,717 | $ | 61,514 | $ | 67,267 | $ | 71,291 | $ | 77,657 | $ | 82,161 | ||||||||||||||||||||||||||||||||||
| Cost of revenue | 13,825 | 12,820 | 14,159 | 12,760 | 13,167 | 14,920 | 15,921 | 16,949 | ||||||||||||||||||||||||||||||||||||||||||
| Gross profit | 47,622 | 51,713 | 52,558 | 48,754 | 54,100 | 56,371 | 61,736 | 65,212 | ||||||||||||||||||||||||||||||||||||||||||
Gross margin |
77.5 | % | 80.1 | % | 78.8 | % | 79.3 | % | 80.4 | % | 79.1 | % | 79.5 | % | 79.4 | % | ||||||||||||||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operations, product and technology | 34,668 | 37,125 | 34,975 | 33,296 | 36,814 | 35,126 | 37,525 | 38,545 | ||||||||||||||||||||||||||||||||||||||||||
| Marketing | 7,554 | 10,851 | 13,258 | 12,912 | 11,618 | 13,143 | 16,206 | 16,186 | ||||||||||||||||||||||||||||||||||||||||||
| Sales, general and administrative | 13,994 | 16,132 | 13,930 | 13,010 | 13,823 | 13,536 | 13,250 | 14,869 | ||||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 56,216 | 64,108 | 62,163 | 59,218 | 62,255 | 61,805 | 66,981 | 69,600 | ||||||||||||||||||||||||||||||||||||||||||
Operating expenses as a % of revenue |
91.5 | % | 99.3 | % | 93.2 | % | 96.3 | % | 92.5 | % | 86.7 | % | 86.3 | % | 84.7 | % | ||||||||||||||||||||||||||||||||||
| Operating loss | (8,594) | (12,395) | (9,605) | (10,464) | (8,155) | (5,434) | (5,245) | (4,388) | ||||||||||||||||||||||||||||||||||||||||||
| Operating loss % of revenue | (14.0) | % | (19.2) | % | (14.4) | % | (17.0) | % | (12.1) | % | (7.6) | % | (6.8) | % | (5.3) | % | ||||||||||||||||||||||||||||||||||
| Interest expense | (709) | (677) | (652) | (629) | (567) | (514) | (496) | (477) | ||||||||||||||||||||||||||||||||||||||||||
| Other income, net | 826 | 893 | 871 | 739 | 671 | 790 | 596 | 583 | ||||||||||||||||||||||||||||||||||||||||||
| Loss before income taxes | (8,477) | (12,179) | (9,386) | (10,354) | (8,051) | (5,158) | (5,145) | (4,282) | ||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
(5) | 11 | 6 | 4 | 8 | 57 | 31 | (34) | ||||||||||||||||||||||||||||||||||||||||||
| Loss from continuing operations | (8,472) | (12,190) | (9,392) | (10,358) | (8,059) | (5,215) | (5,176) | (4,248) | ||||||||||||||||||||||||||||||||||||||||||
| Loss from continuing operations margin | (13.8) | % | (18.9) | % | (14.1) | % | (16.8) | % | (12.0) | % | (7.3) | % | (6.7) | % | (5.2) | % | ||||||||||||||||||||||||||||||||||
Loss from discontinued operations |
(6,141) | (4,364) | (4,562) | (14,413) | (13,648) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Net loss | $ | (14,613) | $ | (16,554) | $ | (13,954) | $ | (24,771) | $ | (21,707) | $ | (5,215) | $ | (5,176) | $ | (4,248) | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Loss from Continuing Operations to Adjusted EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Loss from continuing operations | $ | (8,472) | $ | (12,190) | $ | (9,392) | $ | (10,358) | $ | (8,059) | $ | (5,215) | $ | (5,176) | $ | (4,248) | ||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 6,507 | 6,911 | 6,719 | 6,162 | 6,055 | 5,520 | 4,500 | 4,439 | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 3,665 | 3,748 | 3,622 | 3,526 | 6,432 | 3,169 | 3,166 | 3,138 | ||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 709 | 677 | 652 | 629 | 567 | 514 | 496 | 477 | ||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
(5) | 11 | 6 | 4 | 8 | 57 | 31 | (34) | ||||||||||||||||||||||||||||||||||||||||||
Severance and other reorganization costs |
138 | 2,731 | (119) | 351 | (14) | (3) | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Gain on sale of non-marketable equity investment | — | — | — | — | — | (234) | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 2,542 | $ | 1,888 | $ | 1,488 | $ | 314 | $ | 4,989 | $ | 3,808 | $ | 3,017 | $ | 3,772 | ||||||||||||||||||||||||||||||||||
| Adjusted EBITDA margin | 4.1 | % | 2.9 | % | 2.2 | % | 0.5 | % | 7.4 | % | 5.3 | % | 3.9 | % | 4.6 | % | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Active Buyers and Orders | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
Active Buyers |
1,357 | 1,296 | 1,257 | 1,248 | 1,274 | 1,370 | 1,465 | 1,568 | ||||||||||||||||||||||||||||||||||||||||||
Orders |
1,200 | 1,181 | 1,271 | 1,172 | 1,226 | 1,371 | 1,535 | 1,608 | ||||||||||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Operations, product, and technology | $ | 34,668 | $ | 37,125 | $ | 34,975 | $ | 33,296 | $ | 36,814 | $ | 35,126 | $ | 37,525 | $ | 38,545 | ||||||||||||||||||||||||||||||||||
| Marketing | 7,554 | 10,851 | 13,258 | 12,912 | 11,618 | 13,143 | 16,206 | 16,186 | ||||||||||||||||||||||||||||||||||||||||||
| Sales, general, and administrative | 13,994 | 16,132 | 13,930 | 13,010 | 13,823 | 13,536 | 13,250 | 14,869 | ||||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 56,216 | 64,108 | 62,163 | 59,218 | 62,255 | 61,805 | 66,981 | 69,600 | ||||||||||||||||||||||||||||||||||||||||||
| Less: Stock-based compensation expense | (6,507) | (6,911) | (6,719) | (6,162) | (6,055) | (5,520) | (4,500) | (4,439) | ||||||||||||||||||||||||||||||||||||||||||
| Less: Severance and other reorganization costs | (138) | (2,731) | 119 | (351) | 14 | 3 | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Total non-GAAP operating expenses | $ | 49,571 | $ | 54,466 | $ | 55,563 | $ | 52,705 | $ | 56,214 | $ | 56,288 | $ | 62,481 | $ | 65,161 | ||||||||||||||||||||||||||||||||||
| Non-GAAP operating expenses % of revenue | 80.7 | % | 84.4 | % | 83.3 | % | 85.7 | % | 83.6 | % | 79.0 | % | 80.5 | % | 79.3 | % | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation Expense Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Operations, product, and technology | $ | 2,528 | $ | 2,513 | $ | 2,821 | $ | 3,046 | $ | 3,002 | $ | 2,645 | $ | 2,306 | $ | 1,982 | ||||||||||||||||||||||||||||||||||
| Marketing | 316 | 152 | 107 | 112 | 116 | 114 | 112 | 99 | ||||||||||||||||||||||||||||||||||||||||||
| Sales, general, and administrative | 3,663 | 4,246 | 3,791 | 3,004 | 2,937 | 2,761 | 2,082 | 2,358 | ||||||||||||||||||||||||||||||||||||||||||
| Total stock-based compensation expense | $ | 6,507 | $ | 6,911 | $ | 6,719 | $ | 6,162 | $ | 6,055 | $ | 5,520 | $ | 4,500 | $ | 4,439 | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Severance and Other Reorganization Costs Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 30, 2024 |
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
||||||||||||||||||||||||||||||||||||||||||
| Operations, product, and technology | $ | 79 | $ | 1,077 | $ | (94) | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
| Marketing | 59 | 421 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Sales, general, and administrative | — | 1,233 | (25) | 351 | (14) | (3) | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total severance and other reorganization costs |
$ | 138 | $ | 2,731 | $ | (119) | $ | 351 | $ | (14) | $ | (3) | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||
| Condensed Consolidated Balance Sheets | ||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||
| December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
|||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 31,851 | $ | 41,057 | $ | 40,969 | $ | 46,218 | ||||||||||||||||||
| Marketable securities | 12,325 | 5,719 | 6,606 | 4,893 | ||||||||||||||||||||||
| Accounts receivable, net | 3,567 | 4,234 | 3,799 | 3,725 | ||||||||||||||||||||||
| Other current assets | 9,179 | 9,450 | 9,368 | 5,665 | ||||||||||||||||||||||
| Total current assets | 56,922 | 60,460 | 60,742 | 60,501 | ||||||||||||||||||||||
| Operating lease right-of-use assets | 28,853 | 27,773 | 28,496 | 27,337 | ||||||||||||||||||||||
| Property and equipment, net | 68,480 | 67,517 | 67,654 | 67,901 | ||||||||||||||||||||||
| Goodwill | 10,746 | 10,746 | 10,746 | 10,746 | ||||||||||||||||||||||
| Other assets | 6,224 | 6,004 | 5,965 | 5,984 | ||||||||||||||||||||||
| Total assets | $ | 171,225 | $ | 172,500 | $ | 173,603 | $ | 172,469 | ||||||||||||||||||
| Liabilities and Stockholders’ Equity: | ||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||
| Accounts payable | $ | 8,326 | $ | 13,000 | $ | 11,159 | $ | 12,328 | ||||||||||||||||||
| Accrued and other current liabilities | 29,856 | 28,381 | 26,934 | 26,279 | ||||||||||||||||||||||
| Seller payable | 15,142 | 15,758 | 16,345 | 17,934 | ||||||||||||||||||||||
| Operating lease liabilities, current | 4,345 | 4,606 | 4,870 | 5,123 | ||||||||||||||||||||||
| Current portion of long-term debt | 3,855 | 3,860 | 3,865 | 3,870 | ||||||||||||||||||||||
| Total current liabilities | 61,524 | 65,605 | 63,173 | 65,534 | ||||||||||||||||||||||
| Operating lease liabilities, non-current | 32,489 | 31,140 | 31,500 | 30,058 | ||||||||||||||||||||||
| Long-term debt, net of current portion | 18,151 | 17,184 | 16,216 | 15,247 | ||||||||||||||||||||||
| Other non-current liabilities | 2,760 | 2,488 | 2,507 | 2,558 | ||||||||||||||||||||||
| Total liabilities | 114,924 | 116,417 | 113,396 | 113,397 | ||||||||||||||||||||||
| Commitments and contingencies | ||||||||||||||||||||||||||
| Stockholders’ equity: | ||||||||||||||||||||||||||
| Common stock | 11 | 11 | 12 | 12 | ||||||||||||||||||||||
| Additional paid-in capital | 612,148 | 617,150 | 626,449 | 629,560 | ||||||||||||||||||||||
| Accumulated other comprehensive income (loss) | 3 | (2) | (2) | — | ||||||||||||||||||||||
| Accumulated deficit | (555,861) | (561,076) | (566,252) | (570,500) | ||||||||||||||||||||||
| Total stockholders’ equity | 56,301 | 56,083 | 60,207 | 59,072 | ||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 171,225 | $ | 172,500 | $ | 173,603 | $ | 172,469 | ||||||||||||||||||
| ThredUp Inc. | ||||||||||||||||||||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||||||
| Three Months Ended | December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
||||||||||||||||||||||
| Cash flows from continuing operating activities: | ||||||||||||||||||||||||||
| Loss from continuing operations | $ | (8,059) | $ | (5,215) | $ | (5,176) | $ | (4,248) | ||||||||||||||||||
| Adjustments to reconcile loss from continuing operations to net cash provided by continuing operating activities: | ||||||||||||||||||||||||||
| Stock-based compensation expense | 6,055 | 5,520 | 4,500 | 4,439 | ||||||||||||||||||||||
| Depreciation and amortization | 6,432 | 3,169 | 3,166 | 3,138 | ||||||||||||||||||||||
| Reduction in carrying amount of right-of-use assets | 1,092 | 1,080 | 1,144 | 1,205 | ||||||||||||||||||||||
| Other | 669 | (183) | 34 | 66 | ||||||||||||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||||
| Accounts receivable, net | 555 | (667) | 435 | 74 | ||||||||||||||||||||||
| Other current and non-current assets | (842) | (29) | 125 | 58 | ||||||||||||||||||||||
| Accounts payable | (486) | 4,719 | (1,965) | 1,622 | ||||||||||||||||||||||
| Accrued and other current liabilities | (289) | (1,863) | (1,079) | (680) | ||||||||||||||||||||||
| Seller payable | (3,663) | 617 | 586 | 1,589 | ||||||||||||||||||||||
| Operating lease liabilities | (801) | (1,088) | (1,243) | (1,235) | ||||||||||||||||||||||
| Other non-current liabilities | — | (317) | (183) | — | ||||||||||||||||||||||
| Net cash provided by continuing operating activities | 663 | 5,743 | 344 | 6,028 | ||||||||||||||||||||||
| Cash flows from continuing investing activities: | ||||||||||||||||||||||||||
| Purchases of marketable securities | (7,103) | (3,214) | (5,875) | (3,872) | ||||||||||||||||||||||
| Sale and maturities of marketable securities | 6,500 | 10,104 | 5,050 | 5,650 | ||||||||||||||||||||||
| Purchases of property and equipment | (2,463) | (1,815) | (3,279) | (3,651) | ||||||||||||||||||||||
| Net cash provided by (used in) continuing investing activities | (3,066) | 5,075 | (4,104) | (1,873) | ||||||||||||||||||||||
| Cash flows from continuing financing activities: | ||||||||||||||||||||||||||
| Repayment of debt | (1,000) | (1,000) | (1,000) | (1,000) | ||||||||||||||||||||||
| Proceeds from issuance of stock-based awards | 1,597 | 1,151 | 13,701 | 6,915 | ||||||||||||||||||||||
| Payment of withholding taxes on stock-based awards | (1,064) | (1,740) | (9,029) | (8,446) | ||||||||||||||||||||||
| Net cash provided by (used in) continuing financing activities | (467) | (1,589) | 3,672 | (2,531) | ||||||||||||||||||||||
| Net change in cash, cash equivalents and restricted cash from continuing operations | (2,870) | 9,229 | (88) | 1,624 | ||||||||||||||||||||||
Net cash flow provided by discontinued operating activities |
467 | — | — | — | ||||||||||||||||||||||
| Net cash flow used in discontinued investing activities | (5,399) | — | — | — | ||||||||||||||||||||||
| Net change in cash, cash equivalents and restricted cash from discontinued operations | (4,932) | — | — | — | ||||||||||||||||||||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (707) | — | — | — | ||||||||||||||||||||||
| Net change in cash, cash equivalents, and restricted cash | (8,509) | 9,229 | (88) | 1,624 | ||||||||||||||||||||||
| Cash, cash equivalents, and restricted cash, beginning of period | 48,997 | 40,488 | 49,717 | 49,629 | ||||||||||||||||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 40,488 | $ | 49,717 | $ | 49,629 | $ | 51,253 | ||||||||||||||||||
| 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 | December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
||||||||||||||||||||||
| Net cash provided by continuing operating activities | $ | 663 | $ | 5,743 | $ | 344 | $ | 6,028 | ||||||||||||||||||
Less: Purchases of property and equipment |
(2,463) | (1,815) | (3,279) | (3,651) | ||||||||||||||||||||||
| Non-GAAP free cash flow from continuing operations | $ | (1,800) | $ | 3,928 | $ | (2,935) | $ | 2,377 | ||||||||||||||||||