XML 174 R46.htm IDEA: XBRL DOCUMENT v3.25.1
Revised Consolidated Financial Statements Information (Tables)
12 Months Ended
Dec. 31, 2024
Revised Consolidated Financial Statements Information [Abstract]  
Schedule of Consolidated Results of Operations and Consolidated Balance Sheet

The following table (in thousands) sets forth the Company’s consolidated results of operations for the year ended December 31, 2023, which have been retrospectively adjusted for the impact of the immaterial errors identified as well as new financial statement presentation and discontinued operations presentation related to the Ecommerce Wind-Down.

 

Year ended December 31, 2023

   

As Reported

 

Adjustments

 

Discontinued
Operations

 

Presentation
Reclasses
(1)

 

As Recasted
and Revised

Total revenue

 

$

893,203

 

 

$

 

 

$

(687,215

)

 

$

(205,988

)

 

$

 

Total cost of sales

 

 

731,256

 

 

 

 

 

 

(692,037

)

 

 

(39,219

)

 

 

 

Total gross profit

 

 

161,947

 

 

 

 

 

 

4,822

 

 

 

(166,769

)

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

340,657

 

 

 

(929

)

 

 

(205,977

)

 

 

(133,751

)

 

 

 

Depreciation and amortization

 

 

42,769

 

 

 

 

 

 

 

(13,656

)

 

 

(29,113

)

 

 

 

Impairment charges

 

 

48,748

 

 

 

 

 

 

 

(48,748

)

 

 

 

 

 

 

 

Loss from operations

 

 

(270,227

)

 

 

929

 

 

 

273,203

 

 

 

(3,905

)

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on debt extinguishment

 

 

(37,878

)

 

 

 

 

 

 

 

 

37,878

 

 

 

 

Interest expense

 

 

45,445

 

 

 

 

 

 

 

(19,556

)

 

 

(25,889

)

 

 

 

Interest income

 

 

(21,158

)

 

 

 

 

 

 

13,218

 

 

 

7,940

 

 

 

 

Other loss (income), net

 

 

108,289

 

 

 

 

 

 

 

 

 

(108,289

)

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

178,482

 

 

$

178,482

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,893

 

 

 

41,893

 

Net interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

136,589

 

 

 

136,589

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized and unrealized losses, net of recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

122,541

 

 

 

122,541

 

Net interest income after losses and recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,048

 

 

 

14,048

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,126

 

 

 

75,126

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

173,629

 

 

 

173,629

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before provision (benefit) for income taxes

 

 

(364,925

)

 

 

929

 

 

 

279,541

 

 

 

(84,455

)

 

 

(84,455

)

Provision (benefit) for income taxes

 

 

615

 

 

 

 

 

 

 

27

 

 

 

 

 

 

 

642

 

Net loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(85,097

)

Net loss from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(279,514

)

Total net loss

 

$

(365,540

)

 

$

929

 

 

 

 

 

 

 

 

 

 

 

(364,611

)

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to common stockholders, continuing operations, basic and diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(48.82

)

Net loss per share attributable to common stockholders, discontinued operations, basic and diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(160.35

)

Total net loss per share attributable to common stockholders, basic and diluted

 

$

(209.70

)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(209.17

)

Weighted-average number of shares outstanding used to compute net loss per share attributable to common stockholders, basic and diluted

 

 

1,743,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,743,128

 

(1)      Reflects revised presentation as a result of the Ecommerce Wind-Down.

The impacts to our Consolidated Balance Sheet as of December 31, 2023 were as follows (in thousands):

 

As of December 31, 2023

   

As Reported

 

Adjustments

 

Discontinued
Operations

 

Presentation
Reclasses
(1)

 

As Recasted
and Revised

ASSETS

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

135,585

 

 

 

 

 

 

 

 

 

 

 

 

 

$

135,585

Restricted cash

 

 

73,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73,234

Accounts receivable, net of allowance

 

 

9,139

 

 

 

 

 

 

(4,413

)

 

 

(4,726

)

 

 

Finance receivables at fair value

 

 

12,501

 

 

 

 

 

 

 

 

 

 

(12,501

)

 

 

Finance receivables held for sale, net

 

 

503,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

503,546

Inventory

 

 

163,250

 

 

 

 

 

 

(163,250

)

 

 

 

 

 

 

Beneficial interests in securitizations

 

 

4,485

 

 

 

 

 

 

 

 

 

 

(4,485

)

 

 

Prepaid expenses and other current assets

 

 

50,899

 

 

 

 

 

 

(8,818

)

 

 

(42,081

)

 

 

Total current assets

 

 

952,639

 

 

 

 

 

(176,481

)

 

 

(63,793

)

 

 

 

Finance receivables at fair value

 

 

336,169

 

 

 

 

 

 

 

 

 

 

12,501

 

 

 

348,670

Property and equipment, net

 

 

24,132

 

 

 

 

 

 

(19,150

)

 

 

 

 

 

 

4,982

Intangible assets, net

 

 

131,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

131,892

Operating lease right-of-use assets

 

 

7,063

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,063

Interest Receivable

 

 

   

 

 

 

 

 

 

 

 

 

14,484

 

 

 

14,484

Other assets (including other assets of consolidated VIEs of $1.8 million)

 

 

23,527

 

 

 

 

 

 

(906

)

 

 

36,808

 

 

 

59,429

Assets from discontinued operations

 

 

 

 

 

 

 

 

 

196,537

 

 

 

 

 

 

 

196,537

Total assets

 

$

1,475,422

 

$

 

 

$

 

 

$

 

 

$

1,475,422

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

26,762

 

$

(4,138

)

 

$

(6,439

)

 

$

(16,185

)

 

$

Accrued expenses

 

 

52,452

 

 

 

 

 

 

(27,133

)

 

 

(25,319

)

 

 

Vehicle floorplan

 

 

151,178

 

 

 

 

 

 

(151,178

)

 

 

 

 

 

 

Warehouse credit facilities of consolidated VIEs

 

 

421,268

 

 

 

 

 

 

 

 

 

 

 

 

 

421,268

Current portion of long-term debt

 

 

172,410

 

 

 

 

 

 

 

 

 

(172,410

)

 

 

Deferred revenue

 

 

14,025

 

 

 

 

 

 

(14,025

)

 

 

 

 

 

 

Operating lease liabilities, current

 

 

8,737

 

 

 

 

 

 

(6,105

)

 

 

(2,632

)

 

 

Other current liabilities

 

 

9,974

 

 

(1,382

)

 

 

(5,884

)

 

 

(2,708

)

 

 

Total current liabilities

 

 

856,806

 

 

(5,520

)

 

 

(210,764

)

 

 

(219,254

)

 

 

 

Long-term debt, net of current portion

 

 

454,173

 

 

 

 

 

 

 

 

 

172,410

 

 

 

626,583

Operating lease liabilities, excluding current portion

 

 

25,183

 

 

 

 

 

 

(17,356

)

 

 

2,632

 

 

 

10,459

Other long-term liabilities

 

 

17,109

 

 

 

 

 

 

 

 

 

44,212

 

 

 

61,321

Liabilities from discontinued operations

 

 

 

 

 

 

 

 

 

228,120

 

 

 

 

 

 

 

228,120

Total liabilities

 

 

1,353,271

 

 

(5,520

)

 

 

 

 

 

 

 

 

1,347,751

 

As of December 31, 2023

   

As Reported

 

Adjustments

 

Discontinued
Operations

 

Presentation
Reclasses
(1)

 

As Recasted
and Revised

Commitments and contingencies

 

 

 

 

 

 

   

 

   

 

   

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

   

 

   

 

   

 

 

 

Common stock, $0.001 par value; 500,000,000 shares authorized as of December 31, 2023; 1,791,286 shares issued and outstanding as of December 31, 2023

 

 

2

 

 

 

   

 

   

 

   

 

2

 

Additional paid-in-capital

 

 

2,088,381

 

 

 

   

 

   

 

   

 

2,088,381

 

Accumulated deficit

 

 

(1,966,232

)

 

 

5,520

 

 

 

 

 

 

 

 

(1,960,712

)

Total stockholders’ equity

 

 

122,151

 

 

 

5,520

 

 

 

 

 

 

127,671

 

Total liabilities and stockholders’ equity

 

$

1,475,422

 

 

$

 

$

 

$

 

$

1,475,422