| 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 |
|
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 |
|
|