EX-99.2 3 exhibit992supplementalfina.htm EX-99.2 Document

Exhibit 99.2
thredup_wordmarkxrgbxblackb.jpg
ThredUp Inc.
Fourth Quarter and Full Year 2023 Supplemental Financials

Key Financial Metrics for the Quarter
Revenue of $81.4 million
vs. $71.3 million in 4Q22
Growth of 14.1% YoY
Gross profit of $50.4 million
vs. $45.0 million in 4Q22
Growth of 12.0% YoY
Gross margin of 61.9%
vs. 63.1% in 4Q22
GAAP net loss of $14.6 million
vs. net loss of $19.5 million in 4Q22
Adjusted EBITDA loss of $2.1 million
vs. loss of $5.8 million in 4Q22
Adjusted EBITDA loss margin of 2.6%
vs. loss margin of 8.2% in 4Q22
Cash, cash equivalents, restricted cash and short-term marketable securities were $69.6 million at the quarter end
Total quarter Active Buyers of 1.797 million
vs. 1,651 in 4Q22
An increase of 8.8% YoY
Total Orders of 1.807 million
vs. 1.545 million in 4Q22
An increase of 17.0% YoY
Key Financial Metrics for the Full Year 2023
Revenue of $322.0 million
vs. $288.4 million in FY 2022
Growth of 11.7% YoY
Gross profit of $213.8 million
vs. $192.3 million in FY 2022
Growth of 11.2% YoY
Gross margin of 66.4%
vs. 66.7% in FY 2022
GAAP net loss of $71.2 million
vs. net loss of $92.3 million in FY 2022
Adjusted EBITDA loss of $17.4 million
vs. loss of $43.4 million in FY 2022
Adjusted EBITDA loss margin of 5.4%
vs. loss margin of 15.0% in FY 2022
Total Orders of 6.910 million
vs. 6.507 million in FY 2022
Growth of 6.2% YoY
Conference Call and Webcast
The live and archived webcast and all related earnings materials will be available at ThredUp’s investor relations website: ir.thredup.com/news-events/events-and-presentations.
Financial Outlook
For first quarter 2024, ThredUp expects:
Revenue in the range of $79.0 million to $81.0 million
Gross margin in the range of 68.5% to 70.5%
Adjusted EBITDA loss margin in the range of 3.0% to 1.0%
Depreciation and amortization of approximately $5.0 million
Stock-based compensation of approximately $7.5 million
Weighted-average shares of approximately 110 million
For fiscal year 2024, ThredUp expects:
Revenue in the range of $340.0 million to $350.0 million
Gross margin in the range of 69.5% to 71.5%
Adjusted EBITDA margin in the range of 0.5% to 1.5%
Depreciation and amortization of approximately $19.8 million
Stock-based compensation of approximately $33.0 million
Weighted-average shares of approximately 114 million
1


ThredUp Inc.
Condensed Consolidated Statements of Operations
(in thousands, except percentages, unaudited)
Three Months EndedMarch 31,
2022
June 30,
2022
September 30,
2022
December 31,
2022
March 31,
2023
June 30,
2023
September 30,
2023
December 31,
2023
Revenue:
Consignment$47,435 $48,536 $41,553 $37,470 $46,479 $53,415 $57,838 $55,877 
Product25,260 27,885 26,392 33,848 29,443 29,243 24,211 25,516 
Total revenue72,695 76,421 67,945 71,318 75,922 82,658 82,049 81,393 
Cost of revenue:
Consignment10,049 10,218 9,087 7,661 9,220 9,580 10,131 10,801 
Product12,418 13,555 14,362 18,691 15,609 17,346 15,291 20,239 
Total cost of revenue22,467 23,773 23,449 26,352 24,829 26,926 25,422 31,040 
Gross profit50,228 52,648 44,496 44,966 51,093 55,732 56,627 50,353 
Gross margin % of revenue69.1 %68.9 %65.5 %63.1 %67.3 %67.4 %69.0 %61.9 %
Operating expenses:
Operations, product and technology39,161 43,961 38,702 33,818 38,347 39,771 40,355 38,239 
Marketing16,978 19,640 14,752 12,999 16,870 18,643 19,406 11,354 
Sales, general and administrative14,664 17,380 15,232 14,538 16,059 16,030 15,058 15,510 
Total operating expenses70,803 80,981 68,686 61,355 71,276 74,444 74,819 65,103 
Operating expenses % of revenue97.4 %106.0 %101.1 %86.0 %93.9 %90.1 %91.2 %80.0 %
Operating loss(20,575)(28,333)(24,190)(16,389)(20,183)(18,712)(18,192)(14,750)
Operating loss % of revenue(28.3)%(37.1)%(35.6)%(23.0)%(26.6)%(22.6)%(22.6)%(18.1)%
Interest expense(423)(238)(103)(41)(77)(721)(732)(709)
Other income (expense), net303 181 624 (3,065)476 685 845 841 
Loss before income taxes(20,695)(28,390)(23,669)(19,495)(19,784)(18,748)(18,079)(14,618)
Provision (benefit) for income taxes
13 12 (5)
Net loss$(20,708)$(28,399)$(23,678)$(19,499)$(19,793)$(18,760)$(18,082)$(14,613)
Net loss margin(28.5)%(37.2)%(34.8)%(27.3)%(26.1)%(22.7)%(22.0)%(18.0)%
2


ThredUp Inc.
Adjusted EBITDA Reconciliation
(in thousands, except percentages, unaudited)
Three Months EndedMarch 31,
2022
June 30,
2022
September 30,
2022
December 31,
2022
March 31,
2023
June 30,
2023
September 30,
2023
December 31,
2023
Net loss$(20,708)$(28,399)$(23,678)$(19,499)$(19,793)$(18,760)$(18,082)$(14,613)
Stock-based compensation expense3,523 10,058 7,177 6,059 9,391 7,628 7,888 6,775 
Depreciation and amortization3,271 3,407 3,539 3,816 3,681 4,836 5,364 4,851 
Interest expense423 238 103 41 77 721 732 709 
Severance and other
311 1,076 1,809 (14)— 551 507 138 
Provision (benefit) for income taxes
13 12 (5)
Acquisition and offering-related expenses204 70 — — — — — — 
Impairment of non-marketable equity investment— — — 3,750 — — — — 
Adjusted EBITDA loss$(12,963)$(13,541)$(11,041)$(5,843)$(6,635)$(5,012)$(3,588)$(2,145)
Adjusted EBITDA loss margin(17.8)%(17.7)%(16.2)%(8.2)%(8.7)%(6.1)%(4.4)%(2.6)%
3


ThredUp Inc.
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses
(in thousands, except percentages, unaudited)
Three Months EndedMarch 31,
2022
June 30,
2022
September 30,
2022
December 31,
2022
March 31,
2023
June 30,
2023
September 30,
2023
December 31,
2023
Operations, product and technology$39,161 $43,961 $38,702 $33,818 $38,347 $39,771 $40,355 $38,239 
Marketing16,978 19,640 14,752 12,999 16,870 18,643 19,406 11,354 
Selling, general and administrative14,664 17,380 15,232 14,538 16,059 16,030 15,058 15,510 
Total operating expenses70,803 80,981 68,686 61,355 71,276 74,444 74,819 65,103 
Less: Stock-based compensation expense(3,523)(10,058)(7,177)(6,059)(9,391)(7,628)(7,888)(6,775)
Total non-GAAP adjusted operating expenses$67,280 $70,923 $61,509 $55,296 $61,885 $66,816 $66,931 $58,328 
Non-GAAP adjusted operating expenses % of revenue92.6 %92.8 %90.5 %77.5 %81.5 %80.8 %81.6 %71.7 %

ThredUp Inc.
Stock-Based Compensation Expense Details
(in thousands, unaudited)
Three Months EndedMarch 31,
2022
June 30,
2022
September 30,
2022
December 31,
2022
March 31,
2023
June 30,
2023
September 30,
2023
December 31,
2023
Operations, product and technology$1,392 $3,970 $2,480 $2,193 $3,671 $2,913 $2,858 $2,625 
Marketing333 1,226 818 767 1,205 923 1,264 392 
Selling, general and administrative1,798 4,862 3,879 3,099 4,515 3,792 3,766 3,758 
Total stock-based compensation expense$3,523 $10,058 $7,177 $6,059 $9,391 $7,628 $7,888 $6,775 
4


ThredUp Inc.
Condensed Consolidated Balance Sheets
(in thousands, unaudited)
March 31,
2023
June 30,
2023
September 30,
2023
December 31,
2023
Assets:
Current assets:
Cash and cash equivalents$50,739 $51,073 $68,552 $56,084 
Marketable securities42,733 25,856 5,575 8,100 
Accounts receivable, net4,232 3,782 5,993 7,813 
Inventory20,933 20,362 18,173 15,687 
Other current assets6,338 8,238 7,199 6,204 
Total current assets124,975 109,311 105,492 93,888 
Operating lease right-of-use assets45,180 45,265 43,090 42,118 
Property and equipment, net95,806 93,786 90,270 87,672 
Goodwill11,805 11,756 11,455 11,957 
Intangible assets10,044 9,346 8,460 8,156 
Other assets6,960 6,867 6,621 6,176 
Total assets$294,770 $276,331 $265,388 $249,967 
Liabilities and Stockholders’ Equity:
Current liabilities:
Accounts payable$12,747 $8,780 $12,426 $9,457 
Accrued and other current liabilities47,976 43,334 40,225 35,934 
Seller payable17,868 19,471 21,516 21,495 
Operating lease liabilities, current5,792 5,834 6,383 5,949 
Current portion of long-term debt3,882 3,830 3,834 3,838 
Total current liabilities88,265 81,249 84,384 76,673 
Operating lease liabilities, non-current47,521 47,356 45,257 44,621 
Long-term debt, net of current portion24,831 23,928 22,968 22,006 
Other non-current liabilities3,066 3,200 3,231 2,750 
Total liabilities163,683 155,733 155,840 146,050 
Commitments and contingencies
Stockholders’ equity:
Common stock10 11 11 11 
Additional paid-in capital561,577 569,780 577,740 585,156 
Accumulated other comprehensive loss(3,080)(3,013)(3,941)(2,375)
Accumulated deficit(427,420)(446,180)(464,262)(478,875)
Total stockholders’ equity131,087 120,598 109,548 103,917 
Total liabilities and stockholders’ equity$294,770 $276,331 $265,388 $249,967 
5


ThredUp Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands, unaudited)
Three Months EndedMarch 31,
2023
June 30,
2023
September 30,
2023
December 31,
2023
Cash flows from operating activities:
Net loss$(19,793)$(18,760)$(18,082)$(14,613)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization3,681 4,836 5,364 4,851 
Stock-based compensation expense9,391 7,628 7,888 6,775 
Reduction in carrying amount of right-of-use assets1,207 1,970 1,611 1,567 
Other41 250 (232)798 
Changes in operating assets and liabilities:
Accounts receivable, net1,010 (94)(2,289)(1,753)
Inventory(3,157)487 1,797 3,082 
Other current and non-current assets22 (721)1,754 125 
Accounts payable4,102 (3,925)3,872 (2,352)
Accrued and other current liabilities(1,851)101 (2,581)(4,761)
Seller payable1,696 1,605 2,057 (46)
Operating lease liabilities(2,062)(2,178)(1,186)(1,669)
Other non-current liabilities1,255 (1,580)250 21 
Net cash provided by (used in) operating activities(4,458)(10,381)223 (7,975)
Cash flows from investing activities:
Purchases of marketable securities— (7,878)(1,973)(8,064)
Maturities of marketable securities24,579 24,900 22,500 5,600 
Purchases of property and equipment
(5,679)(6,613)(1,483)(2,209)
Net cash provided by (used in) investing activities18,900 10,409 19,044 (4,673)
Cash flows from financing activities:
Repayment of debt(1,000)(1,000)(1,000)(1,000)
Proceeds from issuance of stock-based awards
446 1,690 1,625 1,401 
Payments of withholding taxes on stock-based awards
(638)(1,247)(1,859)(1,021)
Net cash used in financing activities(1,192)(557)(1,234)(620)
Effect of exchange rate changes on cash, cash equivalents and restricted cash(540)864 (554)162 
Net change in cash, cash equivalents and restricted cash12,710 335 17,479 (13,106)
Cash, cash equivalents and restricted cash, beginning of period44,051 56,761 57,096 74,575 
Cash, cash equivalents and restricted cash, end of period$56,761 $57,096 $74,575 $61,469 
6


Investors
ir@thredup.com
Media
media@thredup.com
About ThredUp
ThredUp is transforming resale with technology and a mission to inspire the world to think secondhand first. By making it easy to buy and sell secondhand, ThredUp has become one of the world's largest online resale platforms for apparel, shoes and accessories. Sellers love ThredUp because we make it easy to clean out their closets and unlock value for themselves or for the charity of their choice while doing good for the planet. Buyers love shopping value, premium and luxury brands all in one place, at up to 90% off estimated retail price. Our proprietary operating platform is the foundation for our managed marketplace and consists of distributed processing infrastructure, proprietary software and systems and data science expertise. With ThredUp’s Resale-as-a-Service, some of the world's leading brands and retailers are leveraging our platform to deliver customizable, scalable resale experiences to their customers. ThredUp has processed over 172 million unique secondhand items from 55,000 brands across 100 categories. By extending the life cycle of clothing, ThredUp is changing the way consumers shop and ushering in a more sustainable future for the fashion industry.
Forward-Looking Statements
This financial supplement contains forward-looking statements within the meaning of the federal securities laws, which are statements that involve substantial risks and uncertainties. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “shall,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Forward-looking statements in this financial supplement include, but are not limited to, guidance on financial results for the first quarter and full year of 2024; statements about future operating results and our long term growth; the momentum of our business; the growth rates in the markets in which we compete; the impact of inflationary pressures, increased interest rates, climate change and general global economic uncertainty on consumer behavior and our business; our investments in technology and infrastructure; our ability to successfully integrate and realize the benefits of our past or future strategic acquisitions, investments or restructuring activities; the success and expansion of our RaaS® model and the timing and plans for future RaaS® clients; and our ability to attract new Active Buyers.
More information on these risks and other potential factors that could affect the Company’s business, reputation, results of operations, financial condition, and stock price is included in the Company’s filings with the Securities and Exchange Commission (“SEC”), including in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s most recently filed periodic reports on Form 10-K and Form 10-Q and subsequent filings. The forward-looking statements in this financial supplement are based on information available to us as of the date hereof, and we disclaim any obligation to update any forward-looking statements, except as required by law. These forward-looking statements should not be relied upon as representing ThredUp’s views as of any date subsequent to the date of this financial supplement.
7


Additional information regarding these and other factors that could affect ThredUp's results is included in ThredUp’s SEC filings, which may be obtained by visiting our Investor Relations website at ir.thredup.com or the SEC's website at www.sec.gov.
Operating Metrics
An Active Buyer is a ThredUp buyer who has made at least one purchase in the last twelve months. A ThredUp buyer is a customer who has created an account and purchased in our marketplaces, including through our RaaS® clients, and is identified by a unique email address. A single person could have multiple ThredUp accounts and count as multiple Active Buyers.
Orders are defined as the total number of orders placed by buyers across our marketplaces, including through our RaaS® clients, in a given period, net of cancellations.
Non-GAAP Financial Measures
This financial supplement and the accompanying tables contain non-GAAP financial measures: Adjusted EBITDA loss, Adjusted EBITDA loss margin, and Non-GAAP operating expenses. In addition to our results determined in accordance with GAAP, we believe that Adjusted EBITDA loss, Adjusted EBITDA loss margin, and non-GAAP operating expenses, our non-GAAP financial measures, are useful in evaluating our operating performance. We use Adjusted EBITDA loss, Adjusted EBITDA loss margin, and Non-GAAP operating expenses to evaluate and assess our operating performance and the operating leverage in our business, and for internal planning and forecasting purposes. We believe that Adjusted EBITDA loss, Adjusted EBITDA loss margin, and Non-GAAP operating expenses, when taken collectively with our GAAP results, may be helpful to investors because they provide consistency and comparability with past financial performance and assist in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. Adjusted EBITDA loss, Adjusted EBITDA loss margin, and Non-GAAP operating expenses are presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP and may be different from similarly-titled non-GAAP financial measures used by other companies.
A reconciliation is provided above for Adjusted EBITDA loss to net loss and Non-GAAP operating expenses to total operating expenses, the most directly comparable financial measures stated in accordance with GAAP. We calculate Adjusted EBITDA loss as net loss adjusted to exclude, where applicable in a given period, stock-based compensation expense, depreciation and amortization, interest expense, severance and other, provision (benefit) for income taxes, impairment of non-marketable equity investment and acquisition and offering-related expenses. Non-GAAP operating expenses are operating expenses adjusted to exclude stock-based compensation expense.
8


Investors are encouraged to review our results determined in accordance with GAAP and the reconciliation of Adjusted EBITDA loss to net loss. ThredUp is not providing a quantitative reconciliation of forward-looking guidance of Adjusted EBITDA loss to net loss because certain items are out of ThredUp’s control or cannot be reasonably predicted. Historically, these items have included, but are not limited to, depreciation and amortization, stock-based compensation expense and provision for income taxes. Accordingly, a reconciliation for Adjusted EBITDA loss in order to calculate forward-looking Adjusted EBITDA loss margin is not available without unreasonable effort. However, for the first quarter of 2024 and full year 2024, depreciation and amortization is expected to be $5.0 million and $19.8 million, respectively. In addition, for the first quarter of 2024 and full year 2024, stock-based compensation expense is expected to be $7.5 million and $33.0 million, respectively. These items are uncertain, depend on various factors, and could result in the projected net loss being materially less than indicated by the currently estimated Adjusted EBITDA margin.
9