| | | | | iii | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 64 | | | |
| | | | | 74 | | | |
| | | | | 79 | | | |
| | | | | 87 | | | |
| | | | | 104 | | | |
| | | | | 107 | | | |
| | | | | 111 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 126 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | F-1 | | |
| | |
For the year ended December 31,
|
| |
Amount of
increase (decrease) |
| |
Percent change
favorable (unfavorable) |
| |
Amount of
increase (decrease) |
| |
Percent change
favorable (unfavorable) |
| |||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2020 to 2021
|
| |
2021 to 2022
|
| |||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Revenue
|
| | | $ | 165,590 | | | | | $ | 234,747 | | | | | $ | 345,530 | | | | | $ | 69,157 | | | | | | 42% | | | | | $ | 110,783 | | | | | | 47% | | |
Cost of revenue
|
| | | | 100,599 | | | | | | 152,747 | | | | | | 229,287 | | | | | | 52,148 | | | | | | (52)% | | | | | | 76,540 | | | | | | (50)% | | |
Gross margin
|
| | | | 64,991 | | | | | | 82,000 | | | | | | 116,243 | | | | | | 17,009 | | | | | | 26% | | | | | | 34,243 | | | | | | 42% | | |
Gross margin percent
|
| | | | 39% | | | | | | 35% | | | | | | 34% | | | | | |
(4) pp |
| | | | | (11)% | | | | | |
(1) pp |
| | | | | (4)% | | |
General and administrative (including
equity-based compensation of $2,790, $3,258 and $8,802 in 2020, 2021 and 2022, respectively) |
| | | | 25,940 | | | | | | 50,477 | | | | | | 68,383 | | | | | | 24,537 | | | | | | (95)% | | | | | | 17,906 | | | | | | (35)% | | |
Sales and marketing
|
| | | | 14,764 | | | | | | 27,821 | | | | | | 38,540 | | | | | | 13,057 | | | | | | (88)% | | | | | | 10,719 | | | | | | (39)% | | |
Operations
|
| | | | 18,814 | | | | | | 26,814 | | | | | | 41,267 | | | | | | 8,000 | | | | | | (43)% | | | | | | 14,453 | | | | | | (54)% | | |
Technology and development
|
| | | | 2,787 | | | | | | 4,914 | | | | | | 13,615 | | | | | | 2,127 | | | | | | (76)% | | | | | | 8,701 | | | | | | (177)% | | |
Depreciation and amortization
|
| | | | 2,898 | | | | | | 2,619 | | | | | | 3,191 | | | | | | (279) | | | | | | 10% | | | | | | 572 | | | | | | (22)% | | |
Interest, net
|
| | | | 542 | | | | | | 635 | | | | | | 188 | | | | | | 93 | | | | | | (17)% | | | | | | (447) | | | | | | 70% | | |
Warrant fair value (gains) losses
|
| | | | (214) | | | | | | 456 | | | | | | 1,696 | | | | | | 670 | | | | | | (313)% | | | | | | 1,240 | | | | | | (272)% | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | (9,518) | | | | | | — | | | | | | (9,518) | | | | | | n/m | | | | | | 9,518 | | | | | | (100)% | | |
Other income, net
|
| | | | — | | | | | | — | | | | | | (355) | | | | | | — | | | | | | n/m | | | | | | (355) | | | | | | n/m | | |
Loss and comprehensive loss before income taxes
|
| | | | (540) | | | | | | (22,218) | | | | | | (50,282) | | | | | | (21,678) | | | | | | n/m% | | | | | | (28,064) | | | | | | (126)% | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | 799 | | | | | | — | | | | | | n/m | | | | | | 799 | | | | | | n/m | | |
Net loss and comprehensive loss
|
| | | $ | (540) | | | | | $ | (22,218) | | | | | $ | (51,081) | | | | | $ | (21,678) | | | | |
|
n/m%
|
| | | | | (28,863) | | | | |
|
(130)%
|
| |
| | |
For the year ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 11,579 | | | | | $ | 28,755 | | | | | $ | (45,689) | | |
Net cash used in investing activities
|
| | | | (3,892) | | | | | | (4,016) | | | | | | (14,270) | | |
Net cash provided by (used in) financing activities
|
| | | | 16,550 | | | | | | (8,787) | | | | | | 58,945 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 24,237 | | | | | $ | 15,952 | | | | | $ | (1,014) | | |
| | |
For the year ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | | | | | | | |
(in thousands)
|
| |||||||||
Net loss and comprehensive loss
|
| | | $ | (540) | | | | | $ | (22,218) | | | | | $ | (51,081) | | |
Warrant fair value (gains) losses
|
| | | | (214) | | | | | | 456 | | | | | | 1,696 | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | (9,518) | | | | | | — | | |
Adjusted Net Loss
|
| | | $ | (754) | | | | | $ | (31,280) | | | | | $ | (49,385) | | |
| | |
For the year ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net loss and comprehensive loss
|
| | | $ | (540) | | | | | $ | (22,218) | | | | | $ | (51,081) | | |
Public company readiness costs
|
| | | | — | | | | | | 7,511 | | | | | | 1,092 | | |
Equity-based compensation
|
| | | | 2,790 | | | | | | 3,258 | | | | | | 8,802 | | |
Depreciation and amortization
|
| | | | 4,632 | | | | | | 4,275 | | | | | | 5,436 | | |
Interest, net
|
| | | | 542 | | | | | | 635 | | | | | | 188 | | |
Warrant fair value (gains) losses
|
| | | | (214) | | | | | | 456 | | | | | | 1,696 | | |
Asset impairment
|
| | | | — | | | | | | — | | | | | | 925 | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | (9,518) | | | | | | — | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | 799 | | |
Adjusted EBITDA
|
| | | $ | 7,210 | | | | | $ | (15,601) | | | | | $ | (32,143) | | |
Adjusted EBITDA Margin(1)
|
| | | | 4.4% | | | | | | (6.6)% | | | | | | (9.3)% | | |
| | |
For the year ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 11,579 | | | | | $ | 28,755 | | | | | $ | (45,689) | | |
Development of internal-use software
|
| | | | (2,274) | | | | | | (1,052) | | | | | | (5,420) | | |
Purchase of property and equipment
|
| | | | (1,618) | | | | | | (2,964) | | | | | | (8,850) | | |
Free Cash Flow (Deficit)
|
| | | $ | 7,687 | | | | | $ | 24,739 | | | | | $ | (59,959) | | |
Year Ending December 31,
|
| |
Operating Leases
|
| |||
| | |
(in thousands)
|
| |||
2023
|
| | | $ | 87,822 | | |
2024
|
| | | | 62,361 | | |
2025
|
| | | | 49,777 | | |
2026
|
| | | | 41,455 | | |
2027
|
| | | | 27,901 | | |
Thereafter
|
| | | | 64,274 | | |
Total minimum lease payments
|
| | | $ | 333,590 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Brent Handler | | | 54 | | | Chief Executive Officer and Director | |
Brad Handler | | | 55 | | | Executive Chairman and Director | |
David Kallery | | | 58 | | | President | |
Robert Kaiden | | | 55 | | | Chief Financial Officer* | |
Non-Employee Directors | | | | | | | |
Michael Armstrong(1)(2) | | | 50 | | | Director | |
Scott Berman(3) | | | 60 | | | Director | |
Eric Grosse(1)(2)(3) | | | 54 | | | Director | |
Ann Payne(1)(3) | | | 63 | | | Director | |
Scot Sellers(2) | | | 66 | | | Director | |