| Schedule of Reportable Segments and Corporate Activities |
Information about the Company’s reportable segments and corporate activities are as follows (in thousands):
|
|
|
Year Ended December 31,
|
| |
|
2024
|
|
2023
|
| |
|
UACC
|
|
CarStory
|
|
Corporate
|
|
Total
|
|
UACC
|
|
CarStory
|
|
Corporate
|
|
Total
|
|
Interest income
|
|
$
|
203,962 |
|
|
$
|
—
|
|
$
|
(2,129 |
)
|
|
$
|
201,833 |
|
|
$
|
180,970 |
|
|
$
|
—
|
|
$
|
(2,488 |
)
|
|
$
|
178,482 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warehouse credit facility
|
|
|
29,276 |
|
|
|
—
|
|
|
—
|
|
|
|
29,276 |
|
|
|
19,914 |
|
|
|
—
|
|
|
—
|
|
|
|
19,914 |
|
Securitization debt
|
|
|
30,084 |
|
|
|
—
|
|
|
—
|
|
|
|
30,084 |
|
|
|
21,979 |
|
|
|
—
|
|
|
—
|
|
|
|
21,979 |
|
Total interest expense
|
|
|
59,360 |
|
|
|
—
|
|
|
—
|
|
|
|
59,360 |
|
|
|
41,893 |
|
|
|
—
|
|
|
—
|
|
|
|
41,893 |
|
Net interest income
|
|
|
144,602 |
|
|
|
—
|
|
|
(2,129 |
)
|
|
|
142,473 |
|
|
|
139,077 |
|
|
|
—
|
|
|
(2,488 |
)
|
|
|
136,589 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized and unrealized losses, net of recoveries
|
|
|
98,629 |
|
|
|
—
|
|
|
21,239 |
|
|
|
119,868 |
|
|
|
92,372 |
|
|
|
—
|
|
|
30,169 |
|
|
|
122,541 |
|
Net interest income after losses and recoveries
|
|
|
45,973 |
|
|
|
—
|
|
|
(23,368 |
)
|
|
|
22,605 |
|
|
|
46,705 |
|
|
|
—
|
|
|
(32,657 |
)
|
|
|
14,048 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Servicing income
|
|
|
6,501 |
|
|
|
—
|
|
|
—
|
|
|
|
6,501 |
|
|
|
10,041 |
|
|
|
—
|
|
|
—
|
|
|
|
10,041 |
|
Warranties and GAP income (loss), net
|
|
|
7,789 |
|
|
|
—
|
|
|
(10,399 |
)
|
|
|
(2,610 |
)
|
|
|
7,871 |
|
|
|
—
|
|
|
(2,158 |
)
|
|
|
5,713 |
|
CarStory revenue
|
|
|
—
|
|
|
|
11,610 |
|
|
—
|
|
|
|
11,610 |
|
|
|
—
|
|
|
|
12,384 |
|
|
—
|
|
|
|
12,384 |
|
Gain on debt extinguishment
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
37,878 |
|
|
|
37,878 |
|
Other income
|
|
|
8,334 |
|
|
|
692 |
|
|
1,824 |
|
|
|
10,850 |
|
|
|
3,209 |
|
|
|
444 |
|
|
5,457 |
|
|
|
9,110 |
|
Total noninterest (loss) income
|
|
|
22,624 |
|
|
|
12,302 |
|
|
(8,575 |
)
|
|
|
26,351 |
|
|
|
21,121 |
|
|
|
12,828 |
|
|
41,177 |
|
|
|
75,126 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
76,374 |
|
|
|
10,293 |
|
|
10,626 |
|
|
|
97,293 |
|
|
|
67,807 |
|
|
|
8,953 |
|
|
9,940 |
|
|
|
86,700 |
|
Professional fees
|
|
|
3,506 |
|
|
|
152 |
|
|
8,377 |
|
|
|
12,035 |
|
|
|
5,395 |
|
|
|
341 |
|
|
8,816 |
|
|
|
14,552 |
|
Software and IT costs
|
|
|
10,397 |
|
|
|
215 |
|
|
4,471 |
|
|
|
15,083 |
|
|
|
10,116 |
|
|
|
197 |
|
|
9,288 |
|
|
|
19,601 |
|
Depreciation and amortization
|
|
|
22,683 |
|
|
|
6,403 |
|
|
—
|
|
|
|
29,086 |
|
|
|
22,685 |
|
|
|
6,428 |
|
|
—
|
|
|
|
29,113 |
|
Interest expense on corporate debt
|
|
|
2,396 |
|
|
|
—
|
|
|
3,430 |
|
|
|
5,826 |
|
|
|
1,680 |
|
|
|
—
|
|
|
4,296 |
|
|
|
5,976 |
|
Impairment charges
|
|
|
5,159 |
|
|
|
—
|
|
|
—
|
|
|
|
5,159 |
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Other expenses
|
|
|
9,457 |
|
|
|
414 |
|
|
6,422 |
|
|
|
16,294 |
|
|
|
7,809 |
|
|
|
584 |
|
|
9,295 |
|
|
|
17,687 |
|
Total expenses
|
|
|
129,972 |
|
|
|
17,477 |
|
|
33,326 |
|
|
|
180,776 |
|
|
|
115,492 |
|
|
|
16,503 |
|
|
41,635 |
|
|
|
173,629 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(29,808 |
)
|
|
$
|
912 |
|
|
|
|
|
|
|
|
|
$
|
(23,185 |
)
|
|
$
|
3,399 |
|
|
|
|
|
|
|
|
| Schedule of Consolidated Loss from Continuing Operations Before Provision for Income Taxes |
The reconciliation between reportable segment Adjusted EBITDA to consolidated loss from continuing operations before provision for income taxes is as follows (in thousands):
|
|
|
Year Ended December 31,
|
| |
|
2024
|
|
2023
|
|
Adjusted EBITDA by Segment
|
|
|
|
|
|
|
|
|
|
UACC
|
|
$
|
(29,808 |
)
|
|
$
|
(23,185 |
)
|
|
CarStory
|
|
|
912 |
|
|
|
3,399 |
|
|
Total
|
|
$
|
(28,896 |
)
|
|
$
|
(19,786 |
)
|
| |
|
|
|
|
|
|
|
|
|
Interest expense on corporate debt
|
|
|
(2,396 |
)
|
|
|
(1,680 |
)
|
|
Interest income on cash and cash equivalents
|
|
|
2,864 |
|
|
|
2,481 |
|
|
Depreciation and amortization
|
|
|
(29,086 |
)
|
|
|
(29,113 |
)
|
|
Stock compensation expense
|
|
|
(3,077 |
)
|
|
|
(3,243 |
)
|
|
Severance
|
|
|
(800 |
)
|
|
|
—
|
|
|
Impairment charges
|
|
|
(5,159 |
)
|
|
|
—
|
|
|
Corporate loss from continuing operations before reorganization items and provision for income taxes
|
|
|
(65,270 |
)
|
|
|
(33,114 |
)
|
|
Loss from continuing operations before reorganization items and provision for income taxes
|
|
$
|
(131,820 |
)
|
|
$
|
(84,455 |
)
|
|