(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
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) |
March 31, 2024 | December 31, 2023 | |||||||||||||
(in thousands) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 50,112 | $ | 56,084 | ||||||||||
Marketable securities | 12,399 | 8,100 | ||||||||||||
Accounts receivable, net | 6,929 | 7,813 | ||||||||||||
Inventory | 11,582 | 15,687 | ||||||||||||
Other current assets | 5,834 | 6,204 | ||||||||||||
Total current assets | 86,856 | 93,888 | ||||||||||||
Operating lease right-of-use assets | 47,138 | 42,118 | ||||||||||||
Property and equipment, net | 85,083 | 87,672 | ||||||||||||
Goodwill | 11,677 | 11,957 | ||||||||||||
Intangible assets | 7,329 | 8,156 | ||||||||||||
Other assets | 6,196 | 6,176 | ||||||||||||
Total assets | $ | 244,279 | $ | 249,967 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 9,133 | $ | 9,457 | ||||||||||
Accrued and other current liabilities | 37,541 | 35,934 | ||||||||||||
Seller payable | 21,037 | 21,495 | ||||||||||||
Operating lease liabilities, current | 5,517 | 5,949 | ||||||||||||
Current portion of long-term debt | 3,843 | 3,838 | ||||||||||||
Total current liabilities | 77,071 | 76,673 | ||||||||||||
Operating lease liabilities, non-current | 49,750 | 44,621 | ||||||||||||
Long-term debt, net of current portion | 21,044 | 22,006 | ||||||||||||
Other non-current liabilities | 2,884 | 2,750 | ||||||||||||
Total liabilities | 150,749 | 146,050 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Stockholders’ equity: | ||||||||||||||
Class A and B common stock, $0.0001 par value; 1,120,000 shares authorized as of March 31, 2024 and December 31, 2023; 110,217 and 108,784 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively | 11 | 11 | ||||||||||||
Additional paid-in capital | 592,193 | 585,156 | ||||||||||||
Accumulated other comprehensive loss | (3,245) | (2,375) | ||||||||||||
Accumulated deficit | (495,429) | (478,875) | ||||||||||||
Total stockholders’ equity | 93,530 | 103,917 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 244,279 | $ | 249,967 |
Three Months Ended | ||||||||||||||
March 31, 2024 | March 31, 2023 | |||||||||||||
(in thousands, except per share amounts) | ||||||||||||||
Revenue: | ||||||||||||||
Consignment | $ | 61,225 | $ | 46,479 | ||||||||||
Product | 18,363 | 29,443 | ||||||||||||
Total revenue | 79,588 | 75,922 | ||||||||||||
Cost of revenue: | ||||||||||||||
Consignment | 10,502 | 9,220 | ||||||||||||
Product | 13,760 | 15,609 | ||||||||||||
Total cost of revenue | 24,262 | 24,829 | ||||||||||||
Gross profit | 55,326 | 51,093 | ||||||||||||
Operating expenses: | ||||||||||||||
Operations, product, and technology | 41,051 | 38,347 | ||||||||||||
Marketing | 13,413 | 16,870 | ||||||||||||
Sales, general, and administrative | 17,573 | 16,059 | ||||||||||||
Total operating expenses | 72,037 | 71,276 | ||||||||||||
Operating loss | (16,711) | (20,183) | ||||||||||||
Interest expense | (677) | (77) | ||||||||||||
Other income, net | 845 | 476 | ||||||||||||
Loss before provision for income taxes | (16,543) | (19,784) | ||||||||||||
Provision for income taxes | 11 | 9 | ||||||||||||
Net loss | $ | (16,554) | $ | (19,793) | ||||||||||
Loss per share, basic and diluted | $ | (0.15) | $ | (0.19) | ||||||||||
Weighted-average shares used in computing loss per share, basic and diluted | 109,292 | 101,984 |
Three Months Ended | ||||||||||||||
March 31, 2024 | March 31, 2023 | |||||||||||||
(in thousands) | ||||||||||||||
Net loss | $ | (16,554) | $ | (19,793) | ||||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||
Foreign currency translation adjustments | (864) | 544 | ||||||||||||
Unrealized gain (loss) on available-for-sale securities | (6) | 610 | ||||||||||||
Total other comprehensive income (loss) | (870) | 1,154 | ||||||||||||
Total comprehensive loss | $ | (17,424) | $ | (18,639) |
Three Months Ended | ||||||||||||||
March 31, 2024 | March 31, 2023 | |||||||||||||
(in thousands) | ||||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net loss | $ | (16,554) | $ | (19,793) | ||||||||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||||||||
Depreciation and amortization | 4,933 | 3,681 | ||||||||||||
Stock-based compensation expense | 7,211 | 9,391 | ||||||||||||
Reduction in carrying amount of right-of-use assets | 1,667 | 1,207 | ||||||||||||
Other | 28 | 41 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Accounts receivable, net | 815 | 1,010 | ||||||||||||
Inventory | 3,825 | (3,157) | ||||||||||||
Other current and non-current assets | 312 | 22 | ||||||||||||
Accounts payable | (223) | 4,102 | ||||||||||||
Accrued and other current liabilities | 1,742 | (1,851) | ||||||||||||
Seller payable | (442) | 1,696 | ||||||||||||
Operating lease liabilities | (1,986) | (2,062) | ||||||||||||
Other non-current liabilities | 65 | 1,255 | ||||||||||||
Net cash provided by (used in) operating activities | 1,393 | (4,458) | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Purchases of marketable securities | (8,665) | — | ||||||||||||
Maturities of marketable securities | 4,500 | 24,579 | ||||||||||||
Purchases of property and equipment | (1,620) | (5,679) | ||||||||||||
Net cash provided by (used in) investing activities | (5,785) | 18,900 | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Repayment of debt | (1,000) | (1,000) | ||||||||||||
Proceeds from issuance of stock-based awards | 727 | 446 | ||||||||||||
Payments of withholding taxes on stock-based awards | (1,207) | (638) | ||||||||||||
Net cash used in financing activities | (1,480) | (1,192) | ||||||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (115) | (540) | ||||||||||||
Net change in cash, cash equivalents, and restricted cash | (5,987) | 12,710 | ||||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 61,469 | 44,051 | ||||||||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 55,482 | $ | 56,761 |
Adjusted EBITDA Reconciliation | ||||||||||||||
Three Months Ended | ||||||||||||||
March 31, 2024 | March 31, 2023 | |||||||||||||
(in thousands) | ||||||||||||||
Net loss | $ | (16,554) | $ | (19,793) | ||||||||||
Stock-based compensation expense | 7,211 | 9,391 | ||||||||||||
Depreciation and amortization | 4,933 | 3,681 | ||||||||||||
Severance and other | 2,986 | — | ||||||||||||
Interest expense | 677 | 77 | ||||||||||||
Provision for income taxes | 11 | 9 | ||||||||||||
Non-GAAP Adjusted EBITDA loss | $ | (736) | $ | (6,635) | ||||||||||
Total revenue | 79,588 | 75,922 | ||||||||||||
Non-GAAP Adjusted EBITDA loss margin | (0.9) | % | (8.7) | % |
Free Cash Flow Reconciliation | ||||||||||||||
Three Months Ended | ||||||||||||||
March 31, 2024 | March 31, 2023 | |||||||||||||
(in thousands) | ||||||||||||||
Net cash provided by (used in) investing activities | $ | 1,393 | $ | (4,458) | ||||||||||
Less: Purchases of property and equipment | (1,620) | (5,679) | ||||||||||||
Non-GAAP free cash flow | $ | (227) | $ | (10,137) |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | June 30, 2022 | September 30, 2022 | December 31, 2022 | March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | March 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consignment | $ | 48,536 | $ | 41,553 | $ | 37,470 | $ | 46,479 | $ | 53,415 | $ | 57,838 | $ | 55,877 | $ | 61,225 | ||||||||||||||||||||||||||||||||||
Product | 27,885 | 26,392 | 33,848 | 29,443 | 29,243 | 24,211 | 25,516 | 18,363 | ||||||||||||||||||||||||||||||||||||||||||
Total revenue | 76,421 | 67,945 | 71,318 | 75,922 | 82,658 | 82,049 | 81,393 | 79,588 | ||||||||||||||||||||||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Consignment | 10,218 | 9,087 | 7,661 | 9,220 | 9,580 | 10,131 | 10,801 | 10,502 | ||||||||||||||||||||||||||||||||||||||||||
Product | 13,555 | 14,362 | 18,691 | 15,609 | 17,346 | 15,291 | 20,239 | 13,760 | ||||||||||||||||||||||||||||||||||||||||||
Total cost of revenue | 23,773 | 23,449 | 26,352 | 24,829 | 26,926 | 25,422 | 31,040 | 24,262 | ||||||||||||||||||||||||||||||||||||||||||
Gross profit | 52,648 | 44,496 | 44,966 | 51,093 | 55,732 | 56,627 | 50,353 | 55,326 | ||||||||||||||||||||||||||||||||||||||||||
Gross margin % of revenue | 68.9 | % | 65.5 | % | 63.1 | % | 67.3 | % | 67.4 | % | 69.0 | % | 61.9 | % | 69.5 | % | ||||||||||||||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Operations, product and technology | 43,961 | 38,702 | 33,818 | 38,347 | 39,771 | 40,355 | 38,239 | 41,051 | ||||||||||||||||||||||||||||||||||||||||||
Marketing | 19,640 | 14,752 | 12,999 | 16,870 | 18,643 | 19,406 | 11,354 | 13,413 | ||||||||||||||||||||||||||||||||||||||||||
Sales, general and administrative | 17,380 | 15,232 | 14,538 | 16,059 | 16,030 | 15,058 | 15,510 | 17,573 | ||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 80,981 | 68,686 | 61,355 | 71,276 | 74,444 | 74,819 | 65,103 | 72,037 | ||||||||||||||||||||||||||||||||||||||||||
Operating expenses % of revenue | 106.0 | % | 101.1 | % | 86.0 | % | 93.9 | % | 90.1 | % | 91.2 | % | 80.0 | % | 90.5 | % | ||||||||||||||||||||||||||||||||||
Operating loss | (28,333) | (24,190) | (16,389) | (20,183) | (18,712) | (18,192) | (14,750) | (16,711) | ||||||||||||||||||||||||||||||||||||||||||
Operating loss % of revenue | (37.1) | % | (35.6) | % | (23.0) | % | (26.6) | % | (22.6) | % | (22.6) | % | (18.1) | % | (21.0) | % | ||||||||||||||||||||||||||||||||||
Interest expense | (238) | (103) | (41) | (77) | (721) | (732) | (709) | (677) | ||||||||||||||||||||||||||||||||||||||||||
Other income (expense), net | 181 | 624 | (3,065) | 476 | 685 | 845 | 841 | 845 | ||||||||||||||||||||||||||||||||||||||||||
Loss before income taxes | (28,390) | (23,669) | (19,495) | (19,784) | (18,748) | (18,079) | (14,618) | (16,543) | ||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes | 9 | 9 | 4 | 9 | 12 | 3 | (5) | 11 | ||||||||||||||||||||||||||||||||||||||||||
Net loss | $ | (28,399) | $ | (23,678) | $ | (19,499) | $ | (19,793) | $ | (18,760) | $ | (18,082) | $ | (14,613) | $ | (16,554) | ||||||||||||||||||||||||||||||||||
Net loss margin | (37.2) | % | (34.8) | % | (27.3) | % | (26.1) | % | (22.7) | % | (22.0) | % | (18.0) | % | (20.8) | % |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | June 30, 2022 | September 30, 2022 | December 31, 2022 | March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | March 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||
Net loss | $ | (28,399) | $ | (23,678) | $ | (19,499) | $ | (19,793) | $ | (18,760) | $ | (18,082) | $ | (14,613) | $ | (16,554) | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense | 10,058 | 7,177 | 6,059 | 9,391 | 7,628 | 7,888 | 6,775 | 7,211 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 3,407 | 3,539 | 3,816 | 3,681 | 4,836 | 5,364 | 4,851 | 4,933 | ||||||||||||||||||||||||||||||||||||||||||
Severance and other | 1,076 | 1,809 | (14) | — | 551 | 507 | 138 | 2,986 | ||||||||||||||||||||||||||||||||||||||||||
Interest expense | 238 | 103 | 41 | 77 | 721 | 732 | 709 | 677 | ||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes | 9 | 9 | 4 | 9 | 12 | 3 | (5) | 11 | ||||||||||||||||||||||||||||||||||||||||||
Acquisition and offering-related expenses | 70 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Impairment of non-marketable equity investment | — | — | 3,750 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA loss | $ | (13,541) | $ | (11,041) | $ | (5,843) | $ | (6,635) | $ | (5,012) | $ | (3,588) | $ | (2,145) | $ | (736) | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA loss margin | (17.7) | % | (16.2) | % | (8.2) | % | (8.7) | % | (6.1) | % | (4.4) | % | (2.6) | % | (0.9) | % | ||||||||||||||||||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | June 30, 2022 | September 30, 2022 | December 31, 2022 | March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | March 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||
Operations, product, and technology | $ | 43,961 | $ | 38,702 | $ | 33,818 | $ | 38,347 | $ | 39,771 | $ | 40,355 | $ | 38,239 | $ | 41,051 | ||||||||||||||||||||||||||||||||||
Marketing | 19,640 | 14,752 | 12,999 | 16,870 | 18,643 | 19,406 | 11,354 | 13,413 | ||||||||||||||||||||||||||||||||||||||||||
Sales, general, and administrative | 17,380 | 15,232 | 14,538 | 16,059 | 16,030 | 15,058 | 15,510 | 17,573 | ||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 80,981 | 68,686 | 61,355 | 71,276 | 74,444 | 74,819 | 65,103 | 72,037 | ||||||||||||||||||||||||||||||||||||||||||
Less: Stock-based compensation expense | (10,058) | (7,177) | (6,059) | (9,391) | (7,628) | (7,888) | (6,775) | (7,211) | ||||||||||||||||||||||||||||||||||||||||||
Less: Severance and other | $ | (1,076) | $ | (1,809) | $ | 14 | $ | — | $ | (551) | $ | (507) | $ | (138) | $ | (2,986) | ||||||||||||||||||||||||||||||||||
Total non-GAAP operating expenses | $ | 69,847 | $ | 59,700 | $ | 55,310 | $ | 61,885 | $ | 66,265 | $ | 66,424 | $ | 58,190 | $ | 61,840 | ||||||||||||||||||||||||||||||||||
Non-GAAP operating expenses % of revenue | 91.4 | % | 87.9 | % | 77.6 | % | 81.5 | % | 80.2 | % | 81.0 | % | 71.5 | % | 77.7 | % | ||||||||||||||||||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-Based Compensation Expense Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | June 30, 2022 | September 30, 2022 | December 31, 2022 | March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | March 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||
Operations, product, and technology | $ | 3,970 | $ | 2,480 | $ | 2,193 | $ | 3,671 | $ | 2,913 | $ | 2,858 | $ | 2,625 | $ | 2,571 | ||||||||||||||||||||||||||||||||||
Marketing | 1,226 | 818 | 767 | 1,205 | 923 | 1,264 | 392 | 202 | ||||||||||||||||||||||||||||||||||||||||||
Sales, general, and administrative | 4,862 | 3,879 | 3,099 | 4,515 | 3,792 | 3,766 | 3,758 | 4,438 | ||||||||||||||||||||||||||||||||||||||||||
Total stock-based compensation expense | $ | 10,058 | $ | 7,177 | $ | 6,059 | $ | 9,391 | $ | 7,628 | $ | 7,888 | $ | 6,775 | $ | 7,211 |
ThredUp Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Severance and Other Details | ||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | June 30, 2022 | September 30, 2022 | December 31, 2022 | March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | March 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||
Operations, product, and technology | $ | 634 | $ | 1,260 | $ | (22) | $ | — | $ | 115 | $ | 148 | $ | 78 | $ | 1,197 | ||||||||||||||||||||||||||||||||||
Marketing | 99 | 99 | — | — | 255 | 243 | 59 | 537 | ||||||||||||||||||||||||||||||||||||||||||
Sales, general, and administrative | 343 | 450 | 8 | — | 181 | 116 | 1 | 1,252 | ||||||||||||||||||||||||||||||||||||||||||
Total severance and other | $ | 1,076 | $ | 1,809 | $ | (14) | $ | — | $ | 551 | $ | 507 | $ | 138 | $ | 2,986 |
ThredUp Inc. | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheets | ||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||
June 30, 2023 | September 30, 2023 | December 31, 2023 | March 31, 2024 | |||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||
Cash and cash equivalents | $ | 51,073 | $ | 68,552 | $ | 56,084 | $ | 50,112 | ||||||||||||||||||
Marketable securities | 25,856 | 5,575 | 8,100 | 12,399 | ||||||||||||||||||||||
Accounts receivable, net | 3,782 | 5,993 | 7,813 | 6,929 | ||||||||||||||||||||||
Inventory | 20,362 | 18,173 | 15,687 | 11,582 | ||||||||||||||||||||||
Other current assets | 8,238 | 7,199 | 6,204 | 5,834 | ||||||||||||||||||||||
Total current assets | 109,311 | 105,492 | 93,888 | 86,856 | ||||||||||||||||||||||
Operating lease right-of-use assets | 45,265 | 43,090 | 42,118 | 47,138 | ||||||||||||||||||||||
Property and equipment, net | 93,786 | 90,270 | 87,672 | 85,083 | ||||||||||||||||||||||
Goodwill | 11,756 | 11,455 | 11,957 | 11,677 | ||||||||||||||||||||||
Intangible assets | 9,346 | 8,460 | 8,156 | 7,329 | ||||||||||||||||||||||
Other assets | 6,867 | 6,621 | 6,176 | 6,196 | ||||||||||||||||||||||
Total assets | $ | 276,331 | $ | 265,388 | $ | 249,967 | $ | 244,279 | ||||||||||||||||||
Liabilities and Stockholders’ Equity: | ||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||
Accounts payable | $ | 8,780 | $ | 12,426 | $ | 9,457 | $ | 9,133 | ||||||||||||||||||
Accrued and other current liabilities | 43,334 | 40,225 | 35,934 | 37,541 | ||||||||||||||||||||||
Seller payable | 19,471 | 21,516 | 21,495 | 21,037 | ||||||||||||||||||||||
Operating lease liabilities, current | 5,834 | 6,383 | 5,949 | 5,517 | ||||||||||||||||||||||
Current portion of long-term debt | 3,830 | 3,834 | 3,838 | 3,843 | ||||||||||||||||||||||
Total current liabilities | 81,249 | 84,384 | 76,673 | 77,071 | ||||||||||||||||||||||
Operating lease liabilities, non-current | 47,356 | 45,257 | 44,621 | 49,750 | ||||||||||||||||||||||
Long-term debt, net of current portion | 23,928 | 22,968 | 22,006 | 21,044 | ||||||||||||||||||||||
Other non-current liabilities | 3,200 | 3,231 | 2,750 | 2,884 | ||||||||||||||||||||||
Total liabilities | 155,733 | 155,840 | 146,050 | 150,749 | ||||||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||||||
Stockholders’ equity: | ||||||||||||||||||||||||||
Common stock | 11 | 11 | 11 | 11 | ||||||||||||||||||||||
Additional paid-in capital | 569,780 | 577,740 | 585,156 | 592,193 | ||||||||||||||||||||||
Accumulated other comprehensive loss | (3,013) | (3,941) | (2,375) | (3,245) | ||||||||||||||||||||||
Accumulated deficit | (446,180) | (464,262) | (478,875) | (495,429) | ||||||||||||||||||||||
Total stockholders’ equity | 120,598 | 109,548 | 103,917 | 93,530 | ||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 276,331 | $ | 265,388 | $ | 249,967 | $ | 244,279 | ||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||
Three Months Ended | June 30, 2023 | September 30, 2023 | December 31, 2023 | March 31, 2024 | ||||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||||
Net loss | $ | (18,760) | $ | (18,082) | $ | (14,613) | $ | (16,554) | ||||||||||||||||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||||||||||||||||||||
Depreciation and amortization | 4,836 | 5,364 | 4,851 | 4,933 | ||||||||||||||||||||||
Stock-based compensation expense | 7,628 | 7,888 | 6,775 | 7,211 | ||||||||||||||||||||||
Reduction in carrying amount of right-of-use assets | 1,970 | 1,611 | 1,567 | 1,667 | ||||||||||||||||||||||
Other | 250 | (232) | 798 | 28 | ||||||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||
Accounts receivable, net | (94) | (2,289) | (1,753) | 815 | ||||||||||||||||||||||
Inventory | 487 | 1,797 | 3,082 | 3,825 | ||||||||||||||||||||||
Other current and non-current assets | (721) | 1,754 | 125 | 312 | ||||||||||||||||||||||
Accounts payable | (3,925) | 3,872 | (2,352) | (223) | ||||||||||||||||||||||
Accrued and other current liabilities | 101 | (2,581) | (4,761) | 1,742 | ||||||||||||||||||||||
Seller payable | 1,605 | 2,057 | (46) | (442) | ||||||||||||||||||||||
Operating lease liabilities | (2,178) | (1,186) | (1,669) | (1,986) | ||||||||||||||||||||||
Other non-current liabilities | (1,580) | 250 | 21 | 65 | ||||||||||||||||||||||
Net cash provided by (used in) operating activities | (10,381) | 223 | (7,975) | 1,393 | ||||||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||||
Purchases of marketable securities | (7,878) | (1,973) | (8,064) | (8,665) | ||||||||||||||||||||||
Maturities of marketable securities | 24,900 | 22,500 | 5,600 | 4,500 | ||||||||||||||||||||||
Purchases of property and equipment | (6,613) | (1,483) | (2,209) | (1,620) | ||||||||||||||||||||||
Net cash provided by (used in) investing activities | 10,409 | 19,044 | (4,673) | (5,785) | ||||||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||||
Repayment of debt | (1,000) | (1,000) | (1,000) | (1,000) | ||||||||||||||||||||||
Proceeds from issuance of stock-based awards | 1,690 | 1,625 | 1,401 | 727 | ||||||||||||||||||||||
Payment of withholding taxes on stock-based awards | (1,247) | (1,859) | (1,021) | (1,207) | ||||||||||||||||||||||
Net cash used in financing activities | (557) | (1,234) | (620) | (1,480) | ||||||||||||||||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 864 | (554) | 162 | (115) | ||||||||||||||||||||||
Net change in cash, cash equivalents, and restricted cash | 335 | 17,479 | (13,106) | (5,987) | ||||||||||||||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 56,761 | 57,096 | 74,575 | 61,469 | ||||||||||||||||||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 57,096 | $ | 74,575 | $ | 61,469 | $ | 55,482 | ||||||||||||||||||
ThredUp Inc. | ||||||||||||||||||||||||||
Reconciliation of GAAP Cash Flow to Non-GAAP Free Cash Flow | ||||||||||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||||||||||
Three Months Ended | June 30, 2023 | September 30, 2023 | December 31, 2023 | March 31, 2024 | ||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (10,381) | $ | 223 | $ | (7,975) | $ | 1,393 | ||||||||||||||||||
Less: Purchases of property and equipment | (6,613) | (1,483) | (2,209) | (1,620) | ||||||||||||||||||||||
Non-GAAP free cash flow | $ | (16,994) | $ | (1,260) | $ | (10,184) | $ | (227) |