CarLotz Announces Third Quarter Fiscal 2022 Financial Results

CarLotz, Inc.CarLotz, Inc.
CarLotz, Inc.

Third Quarter Revenue of $50.8 million
Third Quarter Retail Unit Sales of 1,375
Third Quarter GPU increased 62% to $1,524

RICHMOND, Va., Nov. 08, 2022 (GLOBE NEWSWIRE) -- CarLotz, Inc. (the “Company” or “CarLotz”; NASDAQ: LOTZ), a consignment-to-retail used vehicle marketplace, today announced financial results for the third quarter ended September 30, 2022.

Third Quarter 2022 Financial Results

  • Net revenue was $50.8 million compared to $68.0 million in the same period in 2021

  • Retail unit sales were 1,375 compared to 2,490 in the same period in 2021

  • Finance & insurance revenue was $1.7 million compared to $2.6 million in the same period in 2021

  • Gross profit was $(0.6) million, primarily due to wholesale losses to liquidate inventory at closed hubs, compared to $2.0 million in the same period in 2021

  • Retail GPU increased 62% to $1,524 from $939 in the same period in 2021

  • Adjusted EBITDA was $(16.3) million compared to $(22.8) million in the same period in 2021

  • Cash and cash equivalents, restricted cash, and marketable securities were $117 million at quarter end

Webcast and Conference Call Information

Given the pending transaction between CarLotz and Shift Technologies, Inc. (“Shift”) (the “Shift Merger”), CarLotz will not host a webcast and conference call to discuss the third quarter 2022 financial results.

About CarLotz

CarLotz operates a consignment-to-retail used vehicle marketplace that provides our corporate vehicle sourcing partners and retail sellers of used vehicles with the ability to easily access the retail sales channel. Our mission is to create the world's greatest vehicle buying and selling experience. We operate a technology-enabled buying, sourcing, and selling model that offers an omni-channel experience and diverse selection of vehicles. Our proprietary technology provides our corporate vehicle sourcing partners with real-time performance metrics and data analytics, along with custom business intelligence reporting that enables vehicle triage optimization between the wholesale and retail channels.

Important Additional Information

In connection with the pending Shift Merger, Shift has filed a registration statement on Form S-4 with the Securities and Exchange Commission (the “SEC”), that includes a joint proxy statement of Shift and CarLotz, that also constitutes a prospectus of Shift (the “joint proxy statement/prospectus”), which has become effective. Security holders of Shift and CarLotz are urged to carefully read the entire registration statement and joint proxy statement/prospectus and other relevant documents filed or to be filed with the SEC when they become available, because they will contain important information. A definitive joint proxy statement/prospectus has been sent to Shift’s stockholders and to CarLotz’ stockholders. Security holders may obtain the registration statement and the joint proxy statement/prospectus from the SEC’s website or from Shift or CarLotz as described in the paragraph below.

The documents filed by Shift with the SEC may be obtained free of charge at the SEC’s website at www.sec.gov. These documents may also be obtained free of charge from Shift by requesting them by mail at 290 Division Street, Suite 400, San Francisco, California 94103. The documents filed by CarLotz with the SEC may be obtained free of charge at the SEC’s website at www.sec.gov. These documents may also be obtained free of charge from CarLotz by requesting them by mail at 3301 W. Moore St., Richmond, Virginia 23230.

Participants in the Solicitation

Shift, CarLotz and certain of their directors, executive officers and employees may be deemed participants in the solicitation of proxies in connection with the pending Shift Merger. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of proxies in connection with the pending Shift Merger, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in the joint proxy statement/prospectus filed with the SEC. Information about the directors and executive officers of CarLotz is set forth in the definitive proxy statement for CarLotz’ 2022 annual meeting of stockholders, as previously filed with the SEC on April 29, 2022 and in CarLotz’ Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 15, 2022, as supplemented by CarLotz’ subsequent filings with the SEC. Information about the directors and executive officers of Shift and their ownership of Shift shares is set forth in the definitive proxy statement for Shift’s 2022 annual meeting of stockholders, as previously filed with the SEC on June 26, 2022, as supplemented by Shift’s subsequent filings with the SEC. Free copies of these documents may be obtained as described in the paragraph above.

No Offer or Solicitation

This communication shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended, and otherwise in accordance with applicable law.

Forward-Looking Statements

This communication contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Generally, forward-looking statements include statements that are not historical facts, such as statements concerning possible or assumed future actions, business strategies, events or results of operations, including statements regarding CarLotz’ expectations or predictions of future financial or business performance or conditions, and regarding the timing and consummation of the Shift Merger. Forward-looking statements may be preceded by, followed by or include the words “believes,” “estimates,” “expects,” “projects,” “forecasts,” “may,” “will,” “should,” “seeks,” “plans,” “scheduled,” “anticipates” or “intends” or similar expressions. Such statements are based on management’s current expectations and are not guarantees of future performance. Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the results projected, expressed or implied by these forward-looking statements. Factors that could cause such differences include those disclosed in CarLotz’ filings with the SEC, including those resulting from the impact of the ongoing Covid-19 pandemic on our business and general business and economic conditions and our ability to successfully execute our business plan and the pending Shift Merger. Forward-looking statements speak only as of the date they are made, and CarLotz is under no obligation, and expressly disclaims any obligation, to update, alter or otherwise revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.

Investors:

Susan Lewis, VP - Investor Relations, slewis@carlotz.com

Media:

Leslie Griles, Leslie.Griles@CarLotz.com



CarLotz, Inc. and Subsidiaries — Condensed Consolidated Balance Sheet


(unaudited)

(In thousands, except share data)

 

September 30,
2022

 

December 31,
2021

Assets

 

 

Current Assets:

 

 

Cash and cash equivalents

 

$

84,809

 

 

$

75,029

 

Restricted cash

 

 

4,049

 

 

 

4,336

 

Marketable securities – at fair value

 

 

28,125

 

 

 

116,589

 

Accounts receivable, net

 

 

4,786

 

 

 

8,206

 

Inventories

 

 

13,062

 

 

 

40,985

 

Other current assets

 

 

4,349

 

 

 

4,705

 

Operating and finance lease assets, property, and equipment held for sale

 

 

20,860

 

 

 

 

Total Current Assets

 

 

160,040

 

 

 

249,850

 

Marketable securities – at fair value

 

 

760

 

 

 

1,941

 

Property and equipment, net

 

 

7,118

 

 

 

22,628

 

Capitalized website and internal-use software costs, net

 

 

12,725

 

 

 

13,716

 

Operating lease assets

 

 

22,092

 

 

 

 

Finance lease assets, net

 

 

4,459

 

 

 

 

Lease vehicles, net

 

 

2,869

 

 

 

1,596

 

Other assets

 

 

474

 

 

 

558

 

Total Assets

 

$

210,537

 

 

$

290,289

 

Liabilities and Stockholders’ Equity (Deficit)

 

 

Current Liabilities:

 

 

 

Current portion of finance lease liabilities

 

$

116

 

 

$

509

 

Floor plan notes payable

 

 

5,433

 

 

 

27,815

 

Accounts payable

 

 

2,236

 

 

 

6,352

 

Accrued expenses

 

 

11,215

 

 

 

14,428

 

Current portion of operating lease liabilities

 

 

4,600

 

 

 

 

Other current liabilities

 

 

593

 

 

 

754

 

Operating and finance lease liabilities associated with assets held for sale

 

 

22,294

 

 

 

 

Total Current Liabilities

 

 

46,487

 

 

 

49,858

 

Finance lease liabilities, less current portion

 

 

6,083

 

 

 

12,206

 

Operating lease liabilities, less current portion

 

 

22,384

 

 

 

 

Earnout shares liability

 

 

722

 

 

 

7,679

 

Merger warrants liability

 

 

675

 

 

 

6,291

 

Other liabilities

 

 

417

 

 

 

744

 

Total Liabilities

 

 

76,768

 

 

 

76,778

 

Commitments and Contingencies (Note 15)

 

 

 

 

 

 

Stockholders’ Equity (Deficit):

 

 

 

 

Common stock, $0.0001 par value; 500,000,000 authorized shares, 114,879,689 and 113,996,401 shares issued and outstanding at September 30, 2022 and December 31, 2021

 

 

11

 

 

 

11

 

Additional paid-in capital

 

 

291,827

 

 

 

287,509

 

Accumulated deficit

 

 

(157,956

)

 

 

(73,916

)

Accumulated other comprehensive (loss)

 

 

(113

)

 

 

(93

)

Total Stockholders’ Equity (Deficit)

 

 

133,769

 

 

 

213,511

 

Total Liabilities and Stockholders’ Equity (Deficit)

 

$

210,537

 

 

$

290,289

 


CarLotz, Inc. and Subsidiaries — Consolidated Statements of Operations

(unaudited)

(In thousands, except per share and share data)

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Revenues:

 

 

 

 

Retail vehicle sales

 

$

32,545

 

 

$

56,284

 

 

$

142,344

 

 

$

150,897

 

Wholesale vehicle sales

 

 

16,357

 

 

 

8,989

 

 

 

38,880

 

 

 

18,217

 

Finance and insurance, net

 

 

1,691

 

 

 

2,639

 

 

 

8,591

 

 

 

5,973

 

Lease income, net

 

 

245

 

 

 

129

 

 

 

528

 

 

 

334

 

Total Revenues

 

 

50,838

 

 

 

68,041

 

 

 

190,343

 

 

 

175,421

 

Cost of sales (exclusive of depreciation)

 

 

51,429

 

 

 

66,017

 

 

 

187,375

 

 

 

167,207

 

Gross Profit

 

 

(591

)

 

 

2,024

 

 

 

2,968

 

 

 

8,214

 

Operating Expenses:

 

 

 

 

 

Selling, general and administrative

 

 

19,334

 

 

 

24,780

 

 

 

74,017

 

 

 

63,039

 

Stock-based compensation expense

 

 

1,409

 

 

 

3,447

 

 

 

4,234

 

 

 

49,114

 

Depreciation and amortization expense

 

 

2,025

 

 

 

1,214

 

 

 

6,173

 

 

 

1,692

 

Management fee expense – related party

 

 

 

 

 

 

 

 

 

 

 

2

 

Impairment expense

 

 

420

 

 

 

 

 

 

1,143

 

 

 

 

Restructuring expenses

 

 

1,885

 

 

 

 

 

 

12,616

 

 

 

 

Total Operating Expenses

 

 

25,073

 

 

 

29,441

 

 

 

98,183

 

 

 

113,847

 

Loss from Operations

 

 

(25,664

)

 

 

(27,417

)

 

 

(95,215

)

 

 

(105,633

)

Interest expense

 

 

302

 

 

 

650

 

 

 

1,512

 

 

 

1,009

 

Other Income, net

 

 

 

 

 

 

 

Change in fair value of Merger warrants liability

 

 

803

 

 

 

12,111

 

 

 

5,616

 

 

 

24,794

 

Change in fair value of earnout shares

 

 

341

 

 

 

12,565

 

 

 

6,957

 

 

 

56,621

 

Other income (expense)

 

 

523

 

 

 

(85

)

 

 

113

 

 

 

(476

)

Total Other Income, net

 

 

1,667

 

 

 

24,591

 

 

 

12,686

 

 

 

80,939

 

Loss Before Income Tax Expense

 

 

(24,299

)

 

 

(3,476

)

 

 

(84,041

)

 

 

(25,703

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(24,299

)

 

$

(3,476

)

 

$

(84,041

)

 

$

(25,703

)

Net Loss per Share, basic and diluted

 

$

(0.21

)

 

$

(0.03

)

 

$

(0.74

)

 

$

(0.23

)

Weighted-average Shares used in Computing Net Loss per Share, basic and diluted

 

 

114,705,449

 

 

 

113,707,013

 

 

 

114,334,960

 

 

 

109,447,939

 


CarLotz, Inc. and Subsidiaries — Condensed Consolidated Statements of Cash Flows

(unaudited)

(In thousands, except per share and share data)

 

Nine Months Ended
September 30,

 

 

2022

 

 

 

2021

 

Cash Flow from Operating Activities

 

 

Net loss

 

$

(84,041

)

 

$

(25,703

)

Adjustments to reconcile net loss to net cash used in operating activities

 

 

 

Depreciation and amortization – property, equipment, ROU assets and capitalized software

 

 

8,532

 

 

 

1,623

 

Impairment expense

 

 

1,143

 

 

 

 

Non-cash restructuring expenses

 

 

10,387

 

 

 

 

Gain on lease assignment

 

 

(236

)

 

 

 

Amortization and accretion - marketable securities

 

 

752

 

 

 

1,712

 

Depreciation – lease vehicles

 

 

360

 

 

 

69

 

Provision for doubtful accounts

 

 

656

 

 

 

85

 

Stock-based compensation expense

 

 

4,234

 

 

 

49,114

 

Change in fair value of Merger warrants liability

 

 

(5,616

)

 

 

(24,794

)

Change in fair value of earnout shares

 

 

(6,957

)

 

 

(56,621

)

Unpaid interest expense on capital lease obligations

 

 

 

 

 

199

 

Change in Operating Assets and Liabilities:

 

 

Accounts receivable

 

 

2,764

 

 

 

(4,786

)

Inventories

 

 

27,923

 

 

 

(46,774

)

Other current assets

 

 

356

 

 

 

(8,414

)

Other assets

 

 

84

 

 

 

(4,267

)

Accounts payable

 

 

(4,116

)

 

 

3,541

 

Accrued expenses

 

 

(2,237

)

 

 

5,441

 

Accrued expenses – related party

 

 

 

 

 

(229

)

Other current liabilities

 

 

(161

)

 

 

382

 

Other liabilities

 

 

(327

)

 

 

(753

)

Net Cash Used in Operating Activities

 

 

(46,500

)

 

 

(110,175

)

Cash Flows from Investing Activities

 

 

Purchase of property and equipment

 

 

(5,642

)

 

 

(6,766

)

Capitalized website and internal-use software costs

 

 

(2,958

)

 

 

(11,511

)

Purchase of marketable securities

 

 

(63,858

)

 

 

(359,381

)

Proceeds from sales of marketable securities

 

 

152,758

 

 

 

212,823

 

Purchase of lease vehicles

 

 

(1,633

)

 

 

(939

)

Net Cash (Used in) Provided by Investing Activities

 

 

78,667

 

 

 

(165,774

)

Cash Flows from Financing Activities

 

 

Payments made on finance leases

 

 

(376

)

 

 

(51

)

Advance from holder of marketable securities

 

 

 

 

 

4,722

 

Repayment of advance from marketable securities

 

 

 

 

 

(4,722

)

PIPE issuance

 

 

 

 

 

125,000

 

Merger financing

 

 

 

 

 

309,999

 

Payment made on accrued dividends

 

 

 

 

 

(4,853

)

Payments to existing shareholders of Former CarLotz

 

 

 

 

 

(62,693

)

Transaction costs and advisory fees

 

 

 

 

 

(47,579

)

Payments made on cash considerations associated with stock options

 

 

 

 

 

(2,465

)

Repayment of Paycheck Protection Program loan

 

 

 

 

 

(1,749

)

Payments made on note payable

 

 

 

 

 

(3,000

)

Payments on floor plan notes payable

 

 

(102,592

)

 

 

(109,034

)

Borrowings on floor plan notes payable

 

 

80,211

 

 

 

127,279

 

Employee stock option exercise

 

 

91

 

 

 

 

Payments made for tax on equity award transactions

 

 

(8

)

 

 

 

Net Cash (Used in) Provided by Financing Activities

 

 

(22,674

)

 

 

330,854

 

Net Change in Cash and Cash Equivalents Including Restricted Cash

 

 

9,493

 

 

 

54,905

 

Cash and cash equivalents and restricted cash, beginning

 

 

79,365

 

 

 

2,813

 

Cash and cash equivalents and restricted cash, ending

 

$

88,858

 

 

$

57,718

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

Cash paid for interest

 

$

1,589

 

 

$

1,000

 

Supplementary Schedule of Non-cash Investing and Financing Activities:

 

 

 

Transfer from lease vehicles to inventory

 

$

 

 

$

166

 

KAR/AFC exercise of stock warrants

 

 

 

 

 

(144

)

KAR/AFC conversion of notes payable

 

 

 

 

 

(3,625

)

Convertible redeemable preferred stock tranche obligation expiration

 

 

 

 

 

(2,832

)

Capitalized website and internal use software costs accrued

 

 

 

 

 

(1,898

)

Purchases of property under capital lease obligation

 

 

(247

)

 

 

(7,651

)


CarLotz, Inc. and Subsidiaries — Results of Operations and Retail Gross Profit per Unit

(unaudited)

(In thousands, except share data)

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2022

 

 

 

2021

 

 

Change

 

 

2022

 

 

 

2021

 

 

Change

 

($ in thousands, except
per unit metrics)

 

($ in thousands, except
per unit metrics)

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Retail vehicle sales

 

$

32,545

 

 

$

56,284

 

 

(42.2

)%

 

$

142,344

 

 

$

150,897

 

 

(5.7

)%

Wholesale vehicle sales

 

 

16,357

 

 

 

8,989

 

 

82.0

%

 

 

38,880

 

 

 

18,217

 

 

113.4

%

Finance and insurance, net

 

 

1,691

 

 

 

2,639

 

 

(35.9

)%

 

 

8,591

 

 

 

5,973

 

 

43.8

%

Lease income, net

 

 

245

 

 

 

129

 

 

89.9

%

 

 

528

 

 

 

334

 

 

58.1

%

Total revenues

 

 

50,838

 

 

 

68,041

 

 

(25.3

)%

 

 

190,343

 

 

 

175,421

 

 

8.5

%

Cost of sales:

 

 

 

 

 

 

 

 

Retail vehicle cost of sales

 

 

32,141

 

 

 

56,584

 

 

(43.2

)%

 

 

144,058

 

 

 

147,142

 

 

(2.1

)%

Wholesale vehicle cost of sales

 

 

19,288

 

 

 

9,433

 

 

104.5

%

 

 

43,317

 

 

 

20,065

 

 

115.9

%

Total cost of sales

 

$

51,429

 

 

$

66,017

 

 

(22.1

)%

 

$

187,375

 

 

$

167,207

 

 

12.1

%

Gross profit:

 

 

 

 

 

 

 

 

Retail vehicle gross profit (loss)

 

$

404

 

 

$

(300

)

 

234.7

%

 

$

(1,714

)

 

$

3,755

 

 

(145.6

)%

Wholesale vehicle gross profit (loss)

 

 

(2,931

)

 

 

(444

)

 

(560.1

)%

 

 

(4,437

)

 

 

(1,848

)

 

(140.1

)%

Finance and insurance gross profit

 

 

1,691

 

 

 

2,639

 

 

(35.9

)%

 

 

8,591

 

 

 

5,973

 

 

43.8

%

Lease income, net

 

 

245

 

 

 

129

 

 

89.9

%

 

 

528

 

 

 

334

 

 

58.1

%

Total gross profit

 

$

(591

)

 

$

2,024

 

 

(129.2

)%

 

$

2,968

 

 

$

8,214

 

 

(63.9

)%

Retail gross profit per unit(1):

 

 

 

 

 

 

Retail vehicle gross profit (loss)

 

 

404

 

 

 

(300

)

 

234.7

%

 

 

(1,714

)

 

 

3,755

 

 

(145.6

)%

Finance and insurance gross profit

 

 

1,691

 

 

 

2,639

 

 

(35.9

)%

 

 

8,591

 

 

 

5,973

 

 

43.8

%

Total retail vehicle and finance and insurance gross profit

 

 

2,095

 

 

 

2,339

 

 

(10.4

)%

 

 

6,877

 

 

 

9,728

 

 

(29.3

)%

Retail vehicle unit sales

 

 

1,375

 

 

 

2,490

 

 

(44.8

)%

 

 

6,066

 

 

 

7,053

 

 

(14.0

)%

Retail vehicle gross profit per unit

 

$

1,524

 

 

$

939

 

 

62.3

%

 

$

1,134

 

 

$

1,379

 

 

(17.8

)%

Wholesale gross profit per unit(2):

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale vehicle gross profit (loss)

 

 

(2,931

)

 

 

(444

)

 

(560.1

)%

 

 

(4,437

)

 

 

(1,848

)

 

(140.1

)%

Wholesale vehicle unit sales

 

 

1,042

 

 

 

614

 

 

69.7

%

 

 

2,312

 

 

 

1,451

 

 

59.3

%

Wholesale vehicle gross profit per unit

 

$

(2,813

)

 

$

(723

)

 

(289.1

)%

 

$

(1,919

)

 

$

(1,274

)

 

(50.6

)%


(1) Gross profit (loss) per unit is calculated as gross profit for retail vehicles and finance and insurance, each of which is divided by the total number of retail vehicles sold in the period.
(2) Wholesale gross (loss) profit per unit is calculated as gross profit for wholesale vehicles, each of which is divided by the total number of wholesale vehicles sold in the period.


Reconciliation of Non-GAAP Financial Measures

To supplement the consolidated financial statements, which are prepared and presented in accordance with GAAP, we also present the following non-GAAP measures: EBITDA and Adjusted EBITDA. We believe the presentation of both GAAP and non-GAAP financial measures provides investors with increased transparency into financial measures used by our management team, and it also improves investors’ understanding of our underlying operating performance and their ability to analyze our ongoing operating trends. All historic non-GAAP financial measures have been reconciled with the most directly comparable GAAP financial measures.

EBITDA is defined as net loss attributable to common stockholders adjusted to exclude interest expense, income tax expense and depreciation and amortization expense.

Adjusted EBITDA is EBITDA adjusted to exclude certain expenses related to the Company’s capital structure and management fee expense prior to the merger pursuant to that certain Agreement and Plan of Merger, dated as of October 21, 2020 (as amended by Amendment No. 1, dated December 16, 2020), by and among CarLotz, Inc. (f/k/a Acamar Partners Acquisition Corp.), Acamar Partners Sub, Inc., a wholly owned subsidiary of CarLotz, Inc., and CarLotz Group, Inc. (f/k/a CarLotz, Inc.) (“Former CarLotz”), pursuant to which Acamar Partners Sub, Inc. merged with and into Former CarLotz, with Former CarLotz surviving as the surviving company and as a wholly owned subsidiary of CarLotz, Inc. (the “Merger”), stock compensation expense and other non-operating income and expenses, including interest, investment gain/loss and nonrecurring income/expense.

Management believes the inclusion of supplementary adjustments to EBITDA applied in presenting Adjusted EBITDA is useful to investors in comparing the Company’s performance prior to the Merger and the Company’s performance following the Merger.

EBITDA and Adjusted EBITDA have limitations as analytical tools, and should not be considered in isolation or as a substitute for analysis of the results as reported under GAAP. These measures may not be comparable to similarly titled measures reported by other companies.

The following tables reconcile EBITDA and Adjusted EBITDA to net loss attributable to common stockholders for the periods presented:

CarLotz, Inc. and Subsidiaries — EBITDA and Adjusted EBITDA

(unaudited)

(In thousands, except share data)

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

($ in thousands)

Net Loss

 

$

(24,299

)

 

$

(3,476

)

 

$

(84,041

)

 

$

(25,703

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

Interest expense

 

 

302

 

 

 

650

 

 

 

1,512

 

 

 

1,009

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

2,025

 

 

 

1,214

 

 

 

6,173

 

 

 

1,692

 

EBITDA

 

$

(21,972

)

 

$

(1,612

)

 

$

(76,356

)

 

$

(23,002

)

Other expense

 

 

(523

)

 

 

85

 

 

 

(113

)

 

 

476

 

Stock compensation expense

 

 

1,409

 

 

 

3,447

 

 

 

4,234

 

 

 

49,114

 

Management fee expense - related party

 

 

 

 

 

 

 

 

 

 

 

2

 

Change in fair value of warrants liability

 

 

(803

)

 

 

(12,111

)

 

 

(5,616

)

 

 

(24,794

)

Change in fair value of earnout provision

 

 

(341

)

 

 

(12,565

)

 

 

(6,957

)

 

 

(56,621

)

Restructuring expense1

 

 

1,885

 

 

 

 

 

 

13,626

 

 

 

 

Shift Merger2

 

 

4,044

 

 

 

 

 

 

4,044

 

 

 

 

Adjusted EBITDA

 

$

(16,301

)

 

$

(22,756

)

 

$

(67,138

)

 

$

(54,825

)


1 Reflects certain expenses associated with the closure of 11 of our retail hubs.
2 Reflects financial advisory, legal, accounting costs and associated fees and expenses that will be paid at the close of the Shift Merger.


Advertisement