We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Insurance Acquisition Corporation | NASDAQ:INSU | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 11.66 | 11.50 | 11.96 | 0 | 00:00:00 |
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
83-2456129
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
3301 W. Moore Street
|
Richmond
|
Virginia
|
23230
|
(Address of principal executive offices, including zip code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Class A common stock, par value $0.0001 per share
|
LOTZ
|
The Nasdaq Global Market
|
Redeemable warrants, exercisable for Class A common stock at an exercise price of $11.50 per share
|
LOTZW
|
The Nasdaq Global Market
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☒
|
||
Non-accelerated filer
|
☐
|
Smaller reporting company
|
☐
|
||
|
|
Emerging growth company
|
☒
|
Page
|
||
Part I - Financial Information
|
||
Item 1.
|
2
|
|
Item 2.
|
38
|
|
Item 3.
|
54 |
|
Item 4.
|
55 |
|
Part II - Other Information
|
||
Item 1.
|
57 |
|
Item 1A.
|
57 |
|
Item 6.
|
64 |
|
65 |
Item 1. |
Financial Statements
|
|
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
|
|
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
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
Net loss
|
$
|
(24,299
|
)
|
$
|
(3,476
|
)
|
$
|
(84,041
|
)
|
$
|
(25,703
|
)
|
||||
Other Comprehensive (Loss), net of tax:
|
|
|
|
|
||||||||||||
Unrealized gains (losses) on marketable securities arising during the period
|
38
|
(40
|
)
|
(6
|
)
|
(110
|
)
|
|||||||||
Tax effect
|
—
|
—
|
—
|
—
|
||||||||||||
Unrealized gains (losses) on marketable securities arising during the period, net of tax
|
38
|
(40
|
)
|
(6
|
)
|
(110
|
)
|
|||||||||
Reclassification adjustment for realized gains
|
(8
|
)
|
—
|
(14
|
)
|
(5
|
)
|
|||||||||
Tax effect
|
—
|
—
|
—
|
—
|
||||||||||||
Reclassification adjustment for realized gains, net of tax
|
(8
|
)
|
—
|
(14
|
)
|
(5
|
)
|
|||||||||
Other Comprehensive Income (Loss), net of tax
|
30
|
(40
|
)
|
(20
|
)
|
(115
|
)
|
|||||||||
Total Comprehensive (Loss)
|
$
|
(24,269
|
)
|
$
|
(3,516
|
)
|
$
|
(84,061
|
)
|
$
|
(25,818
|
)
|
|
Redeemable Convertible
Preferred Stock
|
Common Stock
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
(Loss) Income
|
Stockholders’
Equity
(Deficit)
|
||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||||
Balance December 31, 2021
|
—
|
$
|
—
|
113,996,401
|
$
|
11
|
$
|
287,509
|
$
|
(73,916
|
)
|
$
|
(93
|
)
|
$
|
213,511
|
||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(24,836
|
)
|
—
|
(24,836
|
)
|
||||||||||||||||||||||
Other comprehensive income, net of tax
|
—
|
—
|
—
|
—
|
—
|
—
|
(73
|
)
|
(73
|
)
|
||||||||||||||||||||||
Cashless exercise of options
|
—
|
—
|
44,424
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Stock-based compensation
|
—
|
—
|
—
|
—
|
1,684
|
—
|
—
|
1,684
|
||||||||||||||||||||||||
Issuance of common stock to settle vested restricted stock units
|
—
|
—
|
70,971
|
—
|
(2
|
)
|
—
|
—
|
(2
|
)
|
||||||||||||||||||||||
Balance March 31, 2022
|
—
|
$
|
—
|
114,111,796
|
$
|
11
|
$
|
289,191
|
$
|
(98,752
|
)
|
$
|
(166
|
)
|
$
|
190,284
|
||||||||||||||||
Net loss
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
—
|
$
|
(34,905
|
)
|
$
|
—
|
$
|
(34,905
|
)
|
||||||||||||||||
Other comprehensive income, net of tax
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
23
|
$
|
23
|
||||||||||||||||||
Exercise of options
|
—
|
$
|
—
|
104,818
|
$
|
—
|
$
|
66
|
$
|
—
|
$
|
—
|
$
|
66
|
||||||||||||||||||
Stock-based compensation
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
1,141
|
$
|
—
|
$
|
—
|
$
|
1,141
|
||||||||||||||||||
Issuance of common stock to settle vested restricted stock units
|
—
|
$
|
—
|
263,048
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||||
Balance June 30, 2022
|
—
|
$
|
—
|
114,479,662
|
$
|
11
|
$
|
290,398
|
$
|
(133,657
|
)
|
$
|
(143
|
)
|
$
|
156,609
|
||||||||||||||||
Net loss
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
—
|
$
|
(24,299
|
)
|
$
|
—
|
$
|
(24,299
|
)
|
||||||||||||||||
Other comprehensive income, net of tax
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
30
|
$
|
30
|
||||||||||||||||||
Exercise of options
|
—
|
$
|
—
|
81,541
|
$
|
—
|
$
|
20
|
$
|
—
|
$
|
—
|
$
|
20
|
||||||||||||||||||
Cashless exercise of options
|
—
|
$
|
—
|
26,435
|
$
|
—
|
—
|
$
|
—
|
$
|
—
|
—
|
||||||||||||||||||||
Stock-based compensation
|
—
|
$
|
—
|
—
|
$
|
—
|
$
|
1,409
|
$
|
—
|
$
|
—
|
$
|
1,409
|
||||||||||||||||||
Issuance of common stock to settle vested restricted stock units
|
—
|
$
|
—
|
292,051
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
—
|
|||||||||||||||||||
Balance September 30, 2022
|
—
|
$
|
—
|
114,879,689
|
$
|
11
|
$
|
291,827
|
$
|
(157,956
|
)
|
$
|
(113
|
)
|
$
|
133,769
|
|
Redeemable Convertible
Preferred Stock
|
Common Stock
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
(Loss) Income
|
Stockholders’
Equity (Deficit)
|
||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||||
Balance December 31, 2020
|
2,034,751
|
$
|
17,560
|
37,881,435
|
$
|
4
|
$
|
3,221
|
$
|
(34,037
|
)
|
$
|
15
|
$
|
(30,797
|
)
|
||||||||||||||||
Retroactive application of recapitalization
|
(2,034,751
|
)
|
(17,560
|
)
|
20,739,607
|
2
|
17,558
|
—
|
—
|
17,560
|
||||||||||||||||||||||
Adjusted balance, beginning of period
|
—
|
—
|
58,621,042
|
6
|
20,779
|
(34,037
|
)
|
15
|
(13,237
|
)
|
||||||||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(15,022
|
)
|
—
|
(15,022
|
)
|
||||||||||||||||||||||
Other comprehensive income, net of tax
|
—
|
—
|
—
|
—
|
—
|
—
|
(131
|
)
|
(131
|
)
|
||||||||||||||||||||||
Accrued dividends on redeemable convertible preferred stock
|
—
|
—
|
—
|
—
|
(19
|
)
|
—
|
—
|
(19
|
)
|
||||||||||||||||||||||
PIPE issuance
|
—
|
—
|
12,500,000
|
1
|
124,999
|
—
|
—
|
125,000
|
||||||||||||||||||||||||
Merger financing
|
—
|
—
|
38,194,390
|
4
|
309,995
|
—
|
—
|
309,999
|
||||||||||||||||||||||||
Consideration to existing shareholders of Former CarLotz, net of accrued dividends
|
—
|
—
|
—
|
—
|
(62,693
|
)
|
—
|
—
|
(62,693
|
)
|
||||||||||||||||||||||
Transaction costs and advisory fees
|
—
|
—
|
—
|
—
|
(47,579
|
)
|
—
|
—
|
(47,579
|
)
|
||||||||||||||||||||||
Settlement of redeemable convertible preferred stock tranche obligation
|
—
|
—
|
—
|
—
|
2,832
|
—
|
—
|
2,832
|
||||||||||||||||||||||||
Cashless exercise of options
|
—
|
—
|
54,717
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Cash consideration paid to Former Carlotz optionholders
|
—
|
—
|
—
|
—
|
(2,465
|
)
|
—
|
—
|
(2,465
|
)
|
||||||||||||||||||||||
Stock-based compensation
|
—
|
—
|
—
|
—
|
41,963
|
—
|
—
|
41,963
|
||||||||||||||||||||||||
Earnout liability
|
—
|
—
|
—
|
—
|
(74,284
|
)
|
—
|
—
|
(74,284
|
)
|
||||||||||||||||||||||
Merger warrants liability
|
—
|
—
|
—
|
—
|
(39,025
|
)
|
—
|
—
|
(39,025
|
)
|
||||||||||||||||||||||
KAR/AFC note payable conversion
|
—
|
—
|
3,546,984
|
—
|
3,625
|
—
|
—
|
3,625
|
||||||||||||||||||||||||
KAR/AFC warrant exercise
|
—
|
—
|
752,927
|
—
|
144
|
—
|
—
|
144
|
||||||||||||||||||||||||
Balance March 31, 2021
|
—
|
$
|
—
|
113,670,060
|
$
|
11
|
$
|
278,272
|
$
|
(49,059
|
)
|
$
|
(116
|
)
|
$
|
229,108
|
||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(7,205
|
)
|
—
|
(7,205
|
)
|
||||||||||||||||||||||
Other comprehensive income, net of tax
|
—
|
—
|
—
|
—
|
—
|
—
|
56
|
56
|
||||||||||||||||||||||||
Stock-based compensation
|
—
|
—
|
—
|
—
|
3,704
|
—
|
—
|
3,704
|
||||||||||||||||||||||||
Balance June 30, 2021
|
—
|
$
|
—
|
113,670,060
|
$
|
11
|
$
|
281,976
|
$
|
(56,264
|
)
|
$
|
(60
|
)
|
$
|
225,663
|
||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(3,476
|
)
|
—
|
(3,476
|
)
|
||||||||||||||||||||||
Other comprehensive income, net of tax
|
—
|
—
|
—
|
—
|
—
|
—
|
(40
|
)
|
(40
|
)
|
||||||||||||||||||||||
Issuance of Class A common stock to settle vested restricted stock units
|
—
|
—
|
36,953
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Stock-based compensation
|
—
|
—
|
—
|
—
|
3,447
|
—
|
—
|
3,447
|
||||||||||||||||||||||||
Balance September 30, 2021
|
—
|
$
|
—
|
113,707,013
|
$
|
11
|
$
|
285,423
|
$
|
(59,740
|
)
|
$
|
(100
|
)
|
$
|
225,594
|
|
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 Provided by (Used in) 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
|
)
|
• |
references to “CarLotz,” “we,” “us,” “our” and the “Company” are to CarLotz, Inc. and its consolidated subsidiaries;
|
• |
references to “Acamar Partners” refer to the Company for periods prior to the consummation of the Merger referred to below;
|
• |
references to “Acamar Sponsor” are to Acamar Partners Sponsor I LLC; and
|
• |
references to the “Merger” are 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, the “Merger
Agreement”), by and among CarLotz, Inc. (f/k/a Acamar Partners Acquisition Corp.) (the “Company”), Acamar Partners Sub, Inc., a wholly owned subsidiary of CarLotz, Inc. (“Merger Sub”), and CarLotz Group, Inc. (f/k/a CarLotz, Inc.)
(“Former CarLotz”), pursuant to which Merger Sub merged with and into Former CarLotz, with Former CarLotz surviving as the surviving company and as a wholly owned subsidiary of the Company.
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Recapitalization
|
|||
Cash - Acamar Partners’ trust and cash
|
$
|
309,999
|
||
Cash - PIPE
|
125,000
|
|||
Less: consideration delivered to existing stockholders of Former CarLotz
|
(62,693
|
)
|
||
Less: consideration to pay accrued dividends
|
(4,853
|
)
|
||
Less: transaction costs and advisory fees paid
|
(47,579
|
)
|
||
Less: payments on cash considerations associated with stock options
|
(2,465
|
)
|
||
Net contributions from Merger and PIPE financing
|
317,409
|
|||
Liabilities relieved: preferred stock obligation
|
2,832
|
|||
Liabilities relieved: KAR/AFC note payable
|
3,625
|
|||
Liabilities relieved: historic warrant liability
|
144
|
|||
Less: earnout shares liability
|
(74,285
|
)
|
||
Less: Merger warrants liability
|
(39,024
|
)
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
September 30,
2022
|
Stock warrants outstanding - Public
|
10,185,774
|
Stock warrants outstanding - Private
|
6,074,310
|
Stock warrants cancelled
|
—
|
Stock warrants exercised
|
—
|
Stock warrants outstanding
|
16,260,084
|
i. |
If at any time during the 60 months following the Closing Date (the first business day following the end of such period, the “Forfeiture Date”), the closing trading price of the common stock is greater
than $12.50 over any 20 trading days within any 30 trading day period (the “First Threshold”), the Company will issue 50% of the earnout shares.
|
ii. |
If at any time prior to the Forfeiture Date, the closing trading price of the common stock is greater than $15.00 over any 20 trading days within any 30 trading day period (the “Second Threshold”), the
Company will issue 50% of the earnout shares.
|
iii. |
If either the First Threshold or the Second Threshold is not met on or before the Forfeiture Date, any unissued earnout shares are forfeited. All unissued earnout shares will be issued if there is a
change of control of the Company that will result in the holders of the common stock receiving a per share price equal to or in excess of $10.00 (as equitably adjusted for stock splits, stock dividends, special cash dividends,
reorganizations, combinations, recapitalizations and similar transactions affecting the common stock) prior to the Forfeiture Date.
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Three Months Ended September 30, 2022
|
Nine Months Ended September 30, 2022
|
||||||||||||||||||||||
|
Vehicle Sales
|
Fleet Management
|
Total
|
Vehicle Sales
|
Fleet Management
|
Total
|
||||||||||||||||||
Retail vehicle sales
|
$
|
32,545
|
$
|
—
|
$
|
32,545
|
$
|
142,344
|
$
|
—
|
$
|
142,344
|
||||||||||||
Wholesale vehicle sales
|
16,357
|
—
|
16,357
|
38,880
|
—
|
38,880
|
||||||||||||||||||
Finance and insurance, net
|
$
|
1,691
|
$
|
—
|
$
|
1,691
|
8,591
|
—
|
8,591
|
|||||||||||||||
Lease income, net
|
—
|
245
|
245
|
—
|
528
|
528
|
||||||||||||||||||
Total Revenues
|
$
|
50,593
|
$
|
245
|
$
|
50,838
|
$
|
189,815
|
$
|
528
|
$
|
190,343
|
|
Three Months Ended September 30, 2021
|
Nine Months Ended September 30, 2021
|
||||||||||||||||||||||
|
Vehicle Sales
|
Fleet Management
|
Total
|
Vehicle Sales
|
Fleet Management
|
Total
|
||||||||||||||||||
Retail vehicle sales
|
$
|
56,284
|
$
|
—
|
$
|
56,284
|
$
|
150,897
|
$
|
—
|
$
|
150,897
|
||||||||||||
Wholesale vehicle sales
|
8,989
|
—
|
8,989
|
18,217
|
—
|
18,217
|
||||||||||||||||||
Finance and insurance, net
|
$
|
2,639
|
$
|
—
|
$
|
2,639
|
5,973
|
—
|
5,973
|
|||||||||||||||
Lease income, net
|
—
|
129
|
129
|
—
|
334
|
334
|
||||||||||||||||||
Total Revenues
|
$
|
67,912
|
$
|
129
|
$
|
68,041
|
$
|
175,087
|
$
|
334
|
$
|
175,421
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
Retail vehicles:
|
|
|
||||||||||||||
Retail vehicle sales
|
$
|
32,545
|
$
|
56,284
|
$
|
142,344
|
$
|
150,897
|
||||||||
Retail vehicle cost of sales
|
32,141
|
56,584
|
144,058
|
147,142
|
||||||||||||
Gross Profit – Retail Vehicles
|
$
|
404
|
$
|
(300
|
)
|
$
|
(1,714
|
)
|
$
|
3,755
|
||||||
Wholesale vehicles:
|
|
|
||||||||||||||
Wholesale vehicle sales
|
$
|
16,357
|
$
|
8,989
|
$
|
38,880
|
$
|
18,217
|
||||||||
Wholesale vehicle cost of sales
|
19,288
|
9,433
|
43,317
|
20,065
|
||||||||||||
Gross Profit – Wholesale Vehicles
|
$
|
(2,931
|
)
|
$
|
(444
|
)
|
$
|
(4,437
|
)
|
$
|
(1,848
|
)
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
September 30, 2022
|
||||||||||||||||
|
Amortized
Cost/
Cost Basis
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
||||||||||||
U.S. Treasuries
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Corporate bonds
|
16,228
|
1
|
(64
|
)
|
16,165
|
|||||||||||
Municipal bonds
|
3,517
|
5
|
(15
|
)
|
3,507
|
|||||||||||
Commercial paper
|
8,375
|
—
|
—
|
8,375
|
||||||||||||
Foreign governments
|
417
|
69
|
(109
|
)
|
377
|
|||||||||||
Total Fixed Maturity Debt Securities
|
$
|
28,537
|
$
|
75
|
$
|
(188
|
)
|
$
|
28,424
|
December 31, 2021
|
||||||||||||||||
|
Amortized
Cost/
Cost Basis
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
||||||||||||
U.S. Treasuries
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Corporate bonds
|
57,460
|
—
|
(72
|
)
|
57,388
|
|||||||||||
Municipal bonds
|
28,325
|
5
|
(10
|
)
|
28,320
|
|||||||||||
Commercial paper
|
19,989
|
—
|
—
|
19,989
|
||||||||||||
Foreign governments
|
12,291
|
2
|
(18
|
)
|
12,275
|
|||||||||||
Total Fixed Maturity Debt Securities
|
$
|
118,065
|
$
|
7
|
$
|
(100
|
)
|
$
|
117,972
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Amortized Cost
|
Fair Value
|
||||||
Due in one year or less
|
$
|
27,706
|
$
|
27,664
|
||||
Due after one year through five years
|
666
|
624
|
||||||
Due after five years through ten years
|
165
|
136
|
||||||
Total
|
$
|
28,537
|
$
|
28,424
|
September 30, 2022
|
||||||||||||||||||||||||
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||||||||
Corporate bonds
|
$
|
16,030
|
$
|
(47
|
)
|
$
|
133
|
$
|
(16
|
)
|
$
|
16,163
|
$
|
(63
|
)
|
|||||||||
Municipal bonds
|
3,379
|
(3
|
)
|
128
|
(12
|
)
|
3,507
|
(15
|
)
|
|||||||||||||||
Commercial paper
|
8,376
|
0
|
—
|
—
|
8,376
|
0
|
||||||||||||||||||
Foreign governments
|
183
|
(78
|
)
|
88
|
(32
|
)
|
271
|
(110
|
)
|
|||||||||||||||
Total Fixed Maturity Debt Securities
|
$
|
27,968
|
$
|
(128
|
)
|
$
|
349
|
$
|
(60
|
)
|
$
|
28,317
|
$
|
(188
|
)
|
December 31, 2021
|
||||||||||||||||||||||||
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||||||||
Corporate bonds
|
$
|
56,902
|
$
|
(69
|
)
|
$
|
376
|
$
|
(3
|
)
|
$
|
57,278
|
$
|
(72
|
)
|
|||||||||
Municipal bonds
|
$
|
19,945
|
$
|
(7
|
)
|
$
|
340
|
$
|
(3
|
)
|
$
|
20,285
|
$
|
(10
|
)
|
|||||||||
Foreign governments
|
$
|
12,152
|
$
|
(18
|
)
|
$
|
—
|
$
|
—
|
$
|
12,152
|
$
|
(18
|
)
|
||||||||||
Total Fixed Maturity Debt Securities
|
$
|
88,999
|
$
|
(94
|
)
|
$
|
716
|
$
|
(6
|
)
|
$
|
89,715
|
$
|
(100
|
)
|
September 30, 2022
|
||||||||
|
Cost
|
Fair Value
|
||||||
Equity securities
|
$
|
425
|
$
|
461
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
December 31, 2021
|
||||||||
|
Cost
|
Fair Value
|
||||||
Equity securities
|
$
|
432
|
$
|
558
|
September 30, 2022
|
||||||||||||||||
|
Proceeds
|
Gross
Realized
Gains
|
Gross
Realized
Losses
|
Net
Realized
Gain
|
||||||||||||
Fixed maturity debt securities
|
$
|
152,753
|
$
|
14
|
$
|
—
|
$
|
14
|
||||||||
Equity securities
|
5
|
—
|
—
|
—
|
||||||||||||
Total Marketable Securities
|
$
|
152,758
|
$
|
14
|
$
|
—
|
$
|
14
|
September 30, 2021
|
||||||||||||||||
|
Proceeds
|
Gross
Realized
Gains
|
Gross
Realized
Losses
|
Net
Realized
Gain
|
||||||||||||
Fixed maturity debt securities
|
$
|
212,822
|
$
|
7
|
$
|
(2
|
)
|
$
|
5
|
|||||||
Equity securities
|
1
|
—
|
—
|
—
|
||||||||||||
Total Marketable Securities
|
$
|
212,823
|
$
|
7
|
$
|
(2
|
)
|
$
|
5
|
|
September 30, 2022
|
|||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
|
|
|
|
||||||||||||
Money market funds
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Equity securities
|
461
|
—
|
—
|
461
|
||||||||||||
Fixed maturity debt securities, including cash equivalents
|
—
|
60,034
|
—
|
60,034
|
||||||||||||
Total Assets
|
$
|
461
|
$
|
60,034
|
$
|
—
|
$
|
60,495
|
||||||||
Liabilities:
|
|
|
|
|
||||||||||||
Merger warrants liability
|
423
|
252
|
—
|
675
|
||||||||||||
Earnout shares liability
|
—
|
—
|
722
|
722
|
||||||||||||
Total Liabilities
|
$
|
423
|
$
|
252
|
$
|
722
|
$
|
1,397
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
December 31, 2021
|
|||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets:
|
|
|
|
|
||||||||||||
Money market funds
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Equity securities
|
558
|
—
|
—
|
558
|
||||||||||||
Fixed maturity debt securities
|
—
|
135,346
|
—
|
135,346
|
||||||||||||
Total Assets
|
$
|
558
|
$
|
135,346
|
$
|
—
|
$
|
135,904
|
||||||||
Liabilities:
|
|
|
|
|
||||||||||||
Merger warrants liability
|
$
|
3,941
|
$
|
2,350
|
$
|
—
|
$
|
6,291
|
||||||||
Earnout shares liability
|
—
|
—
|
7,679
|
7,679
|
||||||||||||
Total Liabilities
|
$
|
3,941
|
$
|
2,350
|
$
|
7,679
|
$
|
13,970
|
|
January 1,
2022
|
Issuances
|
Settlements
|
Change in
fair value
|
September 30,
2022
|
|||||||||||||||
Earnout shares
|
7,679
|
—
|
—
|
(6,957
|
)
|
722
|
||||||||||||||
Total
|
$
|
7,679
|
$
|
—
|
$
|
—
|
$
|
(6,957
|
)
|
$
|
722
|
|
January 1,
2021
|
Issuances
|
Settlements
|
Change in
fair value
|
September 30,
2021
|
|||||||||||||||
Redeemable convertible preferred stock tranche obligation
|
$
|
2,832
|
$
|
—
|
$
|
(2,832
|
)
|
$
|
—
|
$
|
—
|
|||||||||
Historic warrants liability
|
144
|
—
|
(144
|
)
|
—
|
—
|
||||||||||||||
Earnout shares
|
—
|
74,284
|
—
|
(56,621
|
)
|
17,663
|
||||||||||||||
Total
|
$
|
2,976
|
$
|
74,284
|
$
|
(2,976
|
)
|
$
|
(56,621
|
)
|
$
|
17,663
|
|
September 30, 2022
|
September 30, 2021
|
||||||
Expected volatility
|
120.00
|
%
|
80.00
|
%
|
||||
Starting stock price
|
$
|
0.30
|
$
|
3.81
|
||||
Expected term (in years)
|
3.3 years
|
4.30 years
|
||||||
Risk-free interest rate
|
4.25
|
%
|
0.79
|
%
|
||||
Earnout hurdle
|
$
|
12.50-$15.00
|
$
|
12.50-$15.00
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
September 30,
2022
|
December 31,
2021
|
||||||
Contracts in transit
|
$
|
3,974
|
$
|
7,540
|
||||
Trade
|
962
|
386
|
||||||
Finance commission
|
193
|
284
|
||||||
Other
|
614
|
296
|
||||||
Total
|
5,743
|
8,506
|
||||||
Allowance for doubtful accounts
|
(957
|
)
|
(300
|
)
|
||||
Total Accounts Receivable, net
|
$
|
4,786
|
$
|
8,206
|
|
September 30,
2022
|
December 31,
2021
|
||||||
Used vehicles
|
$
|
13,062
|
$
|
40,739
|
||||
Parts
|
—
|
246
|
||||||
Total
|
$
|
13,062
|
$
|
40,985
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
September 30,
2022
|
December 31,
2021
|
||||||
Capital lease assets
|
—
|
12,566
|
||||||
Leasehold improvements
|
4,880
|
4,628
|
||||||
Furniture, fixtures and equipment
|
4,964
|
7,993
|
||||||
Corporate vehicles
|
74
|
158
|
||||||
Total property and equipment
|
9,918
|
25,345
|
||||||
Less: accumulated depreciation
|
(2,800
|
)
|
(2,609
|
)
|
||||
Less: impairment
|
—
|
(108
|
)
|
|||||
Property and Equipment, net
|
$
|
7,118
|
$
|
22,628
|
|
September 30,
2022
|
December 31,
2021
|
||||||
Other Current Assets:
|
|
|
||||||
Lease receivable, net
|
$
|
20
|
$
|
29
|
||||
Deferred acquisition costs
|
26
|
46
|
||||||
Prepaid expenses
|
4,131
|
3,664
|
||||||
Interest receivable
|
172
|
966
|
||||||
Total Other Current Assets
|
$
|
4,349
|
$
|
4,705
|
||||
Other Assets:
|
||||||||
Lease receivable, net
|
$
|
16
|
$
|
16
|
||||
Deferred acquisition costs
|
26
|
35
|
||||||
Security deposits
|
432
|
507
|
||||||
Total Other Assets
|
$
|
474
|
$
|
558
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
September 30,
2022
|
December 31,
2021
|
||||||
Capital lease obligation
|
$
|
—
|
$
|
12,715
|
||||
Finance lease liabilities
|
$
|
6,199
|
$
|
—
|
||||
|
6,199
|
12,715
|
||||||
Current portion of long-term debt
|
—
|
(509
|
)
|
|||||
Current portion of finance lease liabilities
|
(116
|
)
|
—
|
|||||
Long-term Debt
|
$
|
6,083
|
$
|
12,206
|
|
September 30,
2022
|
December 31,
2021
|
||||||
License and title fees
|
$
|
535
|
$
|
903
|
||||
Payroll and bonuses
|
2,303
|
2,047
|
||||||
Deferred rent
|
—
|
1,636
|
||||||
Technology
|
1,504
|
1,127
|
||||||
Inventory
|
839
|
2,542
|
||||||
Shift Merger
|
3,044
|
—
|
||||||
Other
|
2,990
|
6,173
|
||||||
Total Accrued Expenses
|
$
|
11,215
|
$
|
14,428
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
September 30,
2022
|
December 31,
2021
|
||||||
Other Current Liabilities
|
|
|
||||||
Unearned insurance premiums
|
$
|
593
|
$
|
754
|
||||
Other Liabilities
|
|
|
||||||
Unearned insurance premiums
|
298
|
622
|
||||||
Other long-term liabilities
|
119
|
122
|
||||||
Other Liabilities
|
$
|
417
|
$
|
744
|
Three Months Ended
September 30, 2022
|
Nine Months Ended
September 30, 2022
|
|||||||
Operating lease cost (1)
|
$
|
2,343
|
$
|
7,080
|
||||
Finance lease cost:
|
||||||||
Depreciation of lease assets
|
95
|
621
|
||||||
Interest on lease liabilities
|
283
|
856
|
||||||
Total finance lease cost
|
378
|
1,477
|
||||||
Total lease cost
|
2,721
|
8,557
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
Classification
|
As of September 30, 2022
|
||||
Assets:
|
|||||
Operating lease assets
|
Operating lease assets
|
22,092
|
|||
|
Operating and finance lease assets, property, and equipment held for sale
|
15,906
|
|||
Finance lease assets
|
Finance lease assets
|
4,459
|
|||
|
Operating and finance lease assets, property, and equipment held for sale
|
4,668
|
|||
Total lease assets
|
47,125
|
||||
Liabilities:
|
|||||
Current:
|
|||||
Operating leases
|
Current portion of operating lease liabilities
|
4,600
|
|||
Operating and finance lease liabilities associated with assets held for sale
|
17,123
|
||||
Finance leases
|
Current portion of finance lease liabilities
|
116
|
|||
Operating and finance lease liabilities associated with assets held for sale
|
5,171
|
||||
Long-term:
|
|||||
Operating leases, less current portion
|
22,384
|
||||
Finance leases, less current portion
|
6,083
|
||||
Total lease liabilities
|
55,477
|
Lease Term and Discount Rate
|
As of September 30, 2022
|
|||
Weighted Average Remaining Lease Term (in years)
|
||||
Operating leases
|
7.69 years
|
|||
Finance leases
|
11.34 years
|
|||
Weighted Average Discount Rate
|
||||
Operating leases
|
5.90
|
%
|
||
Finance leases
|
9.99
|
%
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
Nine Months Ended September 30, 2022
|
||||
Cash paid for amounts included in the measurement of lease liabilities:
|
||||
Operating cash flows from operating leases
|
6,991
|
|||
Operating cash flows from finance leases
|
621
|
|||
Financing cash flows from finance leases
|
376
|
|||
Lease assets obtained in exchange for lease obligation
|
||||
Operating leases
|
49,183
|
|||
Finance leases
|
247
|
As of September 30, 2022
|
||||||||
Operating Leases (1)
|
Finance Leases (1)
|
|||||||
Fiscal 2022, remaining
|
2,174
|
382
|
||||||
Fiscal 2023
|
8,572
|
1,539
|
||||||
Fiscal 2024
|
7,797
|
1,561
|
||||||
Fiscal 2025
|
7,050
|
1,583
|
||||||
Fiscal 2026
|
5,969
|
1,625
|
||||||
Thereafter
|
23,835
|
13,447
|
||||||
Total lease payments
|
55,397
|
20,137
|
||||||
Less: interest
|
(11,290
|
)
|
(8,767
|
)
|
||||
Present value of lease liabilities
|
44,107
|
11,370
|
|
Total Per Year
|
Total Capital Leases
|
||||||
2022
|
$
|
6,788
|
$
|
1,643
|
||||
2023
|
6,931
|
1,669
|
||||||
2024
|
6,657
|
1,695
|
||||||
2025
|
6,832
|
1,721
|
||||||
2026
|
5,884
|
1,766
|
||||||
Thereafter
|
23,715
|
14,322
|
||||||
Total
|
$
|
56,807
|
$
|
22,816
|
||||
Less: amount representing interest
|
(10,101
|
)
|
||||||
Present value of minimum lease payments
|
12,715
|
|||||||
Less: current obligation
|
(509
|
)
|
||||||
Long-term obligations under capital lease
|
$
|
12,206
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Payments Due to
Third-Parties
|
Future Receipts
|
||||||
2022
|
$
|
1,435
|
$
|
1,721
|
||||
2023
|
1,017
|
1,205
|
||||||
2024
|
605
|
716
|
||||||
2025
|
180
|
216
|
||||||
2026
|
55
|
69
|
||||||
Total
|
3,292
|
3,927
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Number of
Stock Options
|
Weighted Average
Exercise Price
|
||||||
Balance (December 31, 2021)
|
1,260,328
|
$
|
0.56
|
|||||
Granted
|
—
|
—
|
||||||
Exercised
|
(339,251
|
)
|
0.37
|
|||||
Forfeited
|
(281,574
|
)
|
0.64
|
|||||
Expired
|
(639,503
|
)
|
0.64
|
|||||
Balance (September 30, 2022)
|
—
|
—
|
||||||
Vested (as of September 30, 2022)
|
—
|
$
|
—
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Number of
Stock Options
|
Weighted Average
Exercise Price
|
||||||
Balance (December 31, 2020)
|
1,571,205
|
$
|
0.59
|
|||||
Granted
|
—
|
—
|
||||||
Exercised
|
(56,059
|
)
|
0.24
|
|||||
Forfeited
|
—
|
—
|
||||||
Balance (September 30, 2021)
|
1,515,146
|
0.58
|
||||||
Vested (as of September 30, 2021)
|
1,515,146
|
$
|
0.58
|
|
Number of Units
|
Weighted
Averaged
Exercise Price
|
||||||
Balance (December 31, 2021)
|
3,936,176
|
$
|
0.92
|
|||||
Granted
|
—
|
—
|
||||||
Exercised
|
(6,371
|
)
|
$
|
0.92
|
||||
Forfeited
|
(329,002
|
)
|
0.92
|
|||||
Balance (September 30, 2022)
|
3,600,803
|
$
|
0.92
|
|||||
Vested (as of September 30, 2022)
|
3,340,901
|
$
|
0.92
|
|
Number of Units
|
Weighted
Averaged
Exercise Price
|
||||||
Balance (December 31, 2020)
|
3,961,658
|
$
|
0.92
|
|||||
Granted
|
—
|
—
|
||||||
Forfeited
|
—
|
—
|
||||||
Balance (September 30, 2021)
|
3,961,658
|
$
|
0.92
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Number of
Stock Options
|
Weighted
Average
Remaining
Contractual Life
|
Weighted
Average
Exercise Price
|
||||||
Outstanding
|
3,600,803
|
6.77 years
|
$
|
0.92
|
|||||
Exercisable
|
3,340,901
|
6.69 years
|
$
|
0.92
|
Balance (Expected volatility)
|
80.00
|
%
|
||
Expected dividend yield
|
—
|
%
|
||
Expected term (in years)
|
3.6 - 4.8 years
|
|||
Risk-free interest rate
|
0.32% - 0.45
|
%
|
Number of Units
|
Weighted
Averaged
Exercise Price
|
|||||||
Balance (December 31, 2021)
|
1,469,297
|
$
|
11.12
|
|||||
Granted
|
1,573,361
|
$
|
1.68
|
|||||
Forfeited
|
(1,556,569
|
)
|
$
|
6.25
|
||||
Expired
|
(230,847
|
)
|
$
|
11.35
|
||||
Balance (September 30, 2022)
|
1,255,242
|
$
|
6.50
|
|||||
Exercisable
|
161,103
|
$
|
11.14
|
|
Number of Units
|
Weighted
Averaged
Exercise Price
|
||||||
Balance (December 31, 2020)
|
—
|
$
|
—
|
|||||
Granted
|
1,463,242
|
11.16
|
||||||
Forfeited
|
(1,723
|
)
|
10.14
|
|||||
Balance (September 30, 2021)
|
1,461,519
|
$
|
11.16
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Number of
Stock Options
|
Weighted
Average
Remaining
Contractual Life
|
Weighted
Average
Exercise Price
|
||||||
Outstanding
|
1,255,242
|
8.89 years
|
$
|
6.50
|
|||||
Exercisable
|
161,103
|
8.33 years
|
$
|
11.14
|
Balance (Expected volatility)
|
80
|
%
|
||
Expected dividend yield
|
—
|
%
|
||
Expected term (in years)
|
6 years
|
|||
Risk-free interest rate
|
2.20
|
%
|
Balance
(Number of Units
|
Weighted
Average Grant
Date Fair Value
|
|||||||
Balance (December 31, 2021)
|
597,739
|
$
|
5.57
|
|||||
Granted
|
3,010,005
|
$
|
1.04
|
|||||
Forfeited
|
(1,203,785
|
)
|
$
|
3.63
|
||||
Vested (as of September 30, 2022)
|
(250,105
|
)
|
$
|
5.67
|
||||
Balance (September 30, 2022)
|
2,153,854
|
$
|
1.05
|
i. |
If at any time during the 60 months following the Closing Date (the first business day following the end of such period, the “Forfeiture Date”), the closing trading price of the common stock is greater
than $12.50 over any 20 trading days within any 30 trading day period (the “First Threshold”), 50% of the Earnout RSUs will vest.
|
ii. |
If at any time prior to the Forfeiture Date, the closing trading price of the common stock is greater than $15.00 over any 20 trading days within any 30 trading day period (the “Second Threshold”), 50% of
the Earnout RSUs will vest.
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
iii. |
If either the First Threshold or the Second Threshold is not met on or before the Forfeiture Date, any unvested Earnout RSUs are forfeited. All unvested Earnout RSUs will vest if there is a change of
control of the Company that will result in the holders of the common stock receiving a per share price equal to or in excess of $10.00 (as equitably adjusted for stock splits, stock dividends, special cash dividends, reorganizations,
combinations, recapitalizations and similar transactions affecting the common stock) prior to the Forfeiture Date.
|
|
Number of Units
|
Weighted Average
grant date fair value
|
||||||
Balance (December 31, 2021)
|
621,200
|
$
|
10.70
|
|||||
Granted
|
—
|
—
|
||||||
Forfeited
|
(468,861
|
)
|
10.70
|
|||||
Balance (September 30, 2022)
|
152,339
|
$
|
10.70
|
|
Number of Units
|
Weighted Average
grant date fair value
|
||||||
Balance (December 31, 2020)
|
—
|
$
|
—
|
|||||
Granted
|
640,421
|
10.70
|
||||||
Forfeited
|
—
|
—
|
||||||
Balance (September 30, 2021)
|
640,421
|
$
|
10.70
|
Number of Units
|
Weighted
Averaged
Exercise Price
|
|||||||
Balance (December 31, 2021)
|
—
|
$
|
—
|
|||||
Granted
|
569,677
|
$
|
0.61
|
|||||
Forfeited
|
—
|
$
|
—
|
|||||
Balance (September 30, 2022)
|
569,677
|
$
|
0.61
|
|||||
Exercisable
|
—
|
$
|
—
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Number of
Stock Options
|
Weighted
Average
Remaining
Contractual Life
|
Weighted
Average
Exercise Price
|
|||||||||
Outstanding
|
569,677
|
9.63 years
|
$
|
0.61
|
||||||||
Exercisable
|
—
|
—
|
$
|
—
|
Balance (Expected volatility)
|
85
|
%
|
||
Expected dividend yield
|
—
|
%
|
||
Expected term (in years)
|
6.25 years
|
|||
Risk-free interest rate
|
2.86
|
%
|
Balance
(Number of Units
|
Weighted
Average Grant
Date Fair Value
|
|||||||
Balance (December 31, 2021)
|
—
|
$
|
—
|
|||||
Granted
|
5,619,822
|
$
|
0.61
|
|||||
Forfeited
|
—
|
$
|
—
|
|||||
Vested (as of September 30, 2022)
|
(376,416
|
)
|
$
|
0.61
|
||||
Balance (September 30, 2022)
|
5,243,406
|
$
|
0.61
|
i. |
One-third of the shares will vest on the first day the Company’s stock achieves a twenty (20) trading-day volume weighted average price of $4.00 (the threshold price);
|
ii. |
One-third of the shares will vest on the first day the Company’s stock achieves a twenty (20) trading-day volume weighted average price of $8.00 (the target price);
|
iii. |
and one-third of the shares will vest on the first day the Company’s stock achieves a twenty (20) trading-day volume weighted average price of $12.00 (the target price);
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Number of Units
|
Weighted Average
grant date fair value
|
||||||
Balance (December 31, 2021)
|
—
|
$
|
—
|
|||||
Granted
|
5,100,000
|
0.55
|
||||||
Forfeited
|
—
|
—
|
||||||
Balance (September 30, 2022)
|
5,100,000
|
$
|
0.55
|
Expected volatility
|
105.00
|
%
|
||
Starting stock price
|
$
|
0.61
|
||
Expected term (in years)
|
10 years
|
|||
Risk-free interest rate
|
2.88
|
%
|
||
Earnout hurdle
|
$
|
4.00-$8.00-$12.00
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
Numerator:
|
|
|
|
|
||||||||||||
Net Loss
|
$
|
(24,299
|
)
|
$
|
(3,476
|
)
|
$
|
(84,041
|
)
|
$
|
(25,703
|
)
|
||||
Denominator:
|
|
|
|
|
||||||||||||
Weighted average common shares outstanding, basic and diluted
|
114,705,449
|
113,707,013
|
114,334,960
|
109,447,939
|
||||||||||||
Net Loss per Share Attributable to Common Stockholders, basic and diluted
|
$
|
(0.21
|
)
|
$
|
(0.03
|
)
|
$
|
(0.74
|
)
|
$
|
(0.23
|
)
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
2022
|
2021
|
||||||
Public warrants
|
10,185,774
|
10,185,774
|
||||||
Private warrants
|
6,074,310
|
6,074,310
|
||||||
Earnout RSUs
|
152,339
|
640,421
|
||||||
Earnout shares
|
6,945,732
|
6,945,732
|
||||||
Stock options outstanding to purchase shares of common stock
|
5,425,722
|
6,903,318
|
||||||
Unvested RSUs
|
7,397,260
|
639,324
|
||||||
Unvested PSUs
|
5,100,000
|
—
|
||||||
Total
|
41,281,137
|
31,388,879
|
Total purchases from vendor to
total vehicle purchases for the three
months ended September 30,
|
Total purchases from vendor to
total vehicle purchases for the nine
months ended September 30,
|
|||||||||||||||
Vendor
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
Vendor A
|
15
|
%
|
—
|
%
|
17
|
%
|
27
|
%
|
||||||||
Vendor B
|
—
|
%
|
—
|
%
|
—
|
%
|
13
|
%
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
Three months ended
September 30, 2022
|
Nine months ended
September 30, 2022
|
|||||||
Inventory losses associated with restructuring
|
$
|
—
|
$
|
1,010
|
||||
Operating lease asset impairment
|
323
|
2,871
|
||||||
Finance lease asset impairment
|
70
|
1,441
|
||||||
Property and equipment impairment
|
138
|
5,970
|
||||||
Loss on sale of assets related to closed hubs
|
25
|
25
|
||||||
Labor and other costs incurred closing hubs
|
292
|
757
|
||||||
Gain on lease assignment
|
(236
|
)
|
(236
|
)
|
||||
Occupancy
|
1,127
|
1,127
|
||||||
Severance
|
66
|
581
|
||||||
Contract termination costs
|
80
|
80
|
||||||
Total
|
1,885
|
13,626
|
As of September 30, 2022
|
||||
Operating lease assets
|
$
|
15,906
|
||
Finance lease assets
|
$
|
4,668
|
||
Property and equipment
|
$
|
286
|
||
Total
|
$
|
20,860
|
||
Operating lease liabilities
|
$
|
17,123
|
||
Finance lease liabilities
|
$
|
5,171
|
||
Total
|
$
|
22,294
|
Table of Contents |
CarLotz, Inc. and Subsidiaries — Notes to Condensed Consolidated Financial Statements
(Unaudited)
(In thousands, except share data)
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
Retail vehicles sold
|
1,375
|
2,490
|
6,066
|
7,053
|
||||||||||||
Number of hubs(1)
|
11
|
18
|
11
|
18
|
||||||||||||
Average monthly unique visitors
|
236,767
|
291,948
|
252,785
|
216,036
|
||||||||||||
Vehicles available for sale
|
616
|
2,594
|
616
|
2,594
|
||||||||||||
Retail gross profit per unit
|
$
|
1,524
|
$
|
939
|
$
|
1,134
|
$
|
1,379
|
||||||||
Percentage of unit sales sourced non-competitively(2)
|
90
|
%
|
46
|
%
|
76
|
%
|
79
|
%
|
||||||||
Wholesale vehicles sold
|
$
|
1,042
|
$
|
614
|
$
|
2,312
|
$
|
1,451
|
||||||||
Wholesale gross (loss) per unit
|
$
|
(2,813
|
)
|
$
|
(723
|
)
|
$
|
(1,919
|
)
|
$
|
(1,274
|
)
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
($ in thousands)
|
||||||||||||||||
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 (Expense), net
|
|
|||||||||||||||
Change in fair value of Merger warrants liability
|
803
|
12,111
|
5,616
|
24,794
|
||||||||||||
Change in fair value of earnout provision
|
341
|
12,565
|
6,957
|
56,621
|
||||||||||||
Other (expense) income
|
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
|
)
|
|
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) |
Retail gross profit 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 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.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
Change
|
|||||||||||||||
|
($ in thousands)
|
($ in thousands)
|
||||||||||||||||||
Compensation and benefits(1)
|
$ | 5,054 |
$
|
6,700
|
$
|
25,158
|
$
|
19,463
|
(25
|
)%
|
||||||||||
Marketing
|
690
|
7,240
|
6,237
|
13,674
|
(90
|
)%
|
||||||||||||||
Technology
|
914
|
2,089
|
3,849
|
7,467
|
(56
|
)%
|
||||||||||||||
Accounting and legal
|
1,639
|
2,125
|
5,384
|
6,793
|
(23
|
)%
|
||||||||||||||
Insurance
|
2,211
|
1,964
|
6,718
|
5,185
|
13
|
% | ||||||||||||||
Occupancy
|
1,574
|
2,207
|
7,898
|
4,818
|
(29
|
)%
|
||||||||||||||
Shift Merger
|
4,044
|
—
|
4,044
|
—
|
100
|
%
|
||||||||||||||
Other costs(2)
|
3,208
|
2,456
|
14,729
|
5,640
|
31
|
%
|
||||||||||||||
Total selling, general and administrative expenses
|
$
|
19,334
|
$
|
24,780
|
$
|
74,017
|
$
|
63,039
|
(22
|
)%
|
(1) |
Compensation and benefits includes all payroll and related costs, including benefits, and payroll taxes, except those related to preparing vehicles for sale, which are included in cost of sales, and those related to the
development of software products for internal use, which are capitalized to software and depreciated over the estimated useful lives of the related assets.
|
(2) |
Other costs include all other selling, general and administrative expenses such as logistics and other administrative expenses.
|
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 expense
|
1,885
|
—
|
13,626
|
—
|
||||||||||||
Shift Merger
|
4,044
|
—
|
4,044
|
—
|
||||||||||||
Adjusted EBITDA
|
$
|
(16,301
|
)
|
$
|
(22,756
|
)
|
$
|
(67,138
|
)
|
$
|
(54,825
|
)
|
|
Nine Months Ended September 30,
|
|||||||
|
2022
|
2021
|
||||||
|
($ in thousands)
|
|||||||
Cash Flow Data:
|
|
|
||||||
Net cash (used in) operating activities
|
$
|
(46,500
|
)
|
$
|
(110,175
|
)
|
||
Net cash provided by (used in) investing activities
|
78,667
|
(165,774
|
)
|
|||||
Net cash (used in) provided by financing activities
|
(22,674
|
)
|
330,854
|
Item 3. |
Quantitative and Qualitative Disclosures about Market Risk
|
Item 4. |
Controls and Procedures
|
• |
Lack of sufficient resources within the accounting and financial reporting department to review for the completeness and accuracy of source data supporting account reconciliations.
|
• |
Inadequate segregation of duties.
|
• |
Inadequate general information technology controls in the areas of access security and program change-management over certain information technology systems that support the Company’s financial reporting processes.
|
Item 1. |
Legal Proceedings
|
Item 1A. |
Risk Factors
|
• |
the Company may experience negative reactions from the financial markets, including negative impacts on its stock price;
|
• |
the Company may experience negative reactions from its customers, partners, suppliers and employees;
|
• |
the Company will be required to pay its costs relating to the Shift Merger, such as financial advisory, legal, accounting costs and associated fees and expenses, whether or not the Shift Merger is
completed (subject to certain circumstances where Shift is required to pay certain transaction expenses of the Company following the termination of the Shift Merger Agreement);
|
• |
the Company will be required to provide a business plan to the Lender, no later than January 10, 2023, or within 10 days of the announced dissolution of Shift Merger discussions, at which time we may
need to re-negotiate the Ally Facility with the Lender;
|
• |
there may be disruptions the Company’s business resulting from the announcement and pendency of the Shift Merger, and any adverse changes in our relationships with our customers, partners, suppliers,
other business partners and employees may continue or intensify; and
|
• |
the Company will have committed substantial time and resources to matters relating to the Shift Merger (including integration planning), which would otherwise have been devoted to day-to-day
operations and other opportunities that may have been beneficial to us as an independent company.
|
• |
delay or defer other decisions concerning the Company, including entering into contracts with the Company or making other decisions concerning the Company or seek to change or cancel existing business
relationships with the Company; or
|
• |
otherwise seek to change the terms on which they do business with the Company.
|
• |
solicit, initiate, knowingly encourage, assist, induce or knowingly facilitate the making, submission or announcement of any acquisition proposal or acquisition inquiry (including by approving any
transaction or approving any person (other than the other party and its affiliates) becoming an “interested stockholder” for purposes of Delaware corporate law) or take any action that reasonably would be expected to lead to an
acquisition proposal or acquisition inquiry;
|
• |
furnish or otherwise provide access to any non-public information regarding such party or any of its subsidiaries to any person in connection with or in response to an acquisition proposal or
acquisition inquiry;
|
• |
enter into, continue or otherwise engage in discussions or negotiations with, or cooperate with, any person with respect to any acquisition proposal or acquisition inquiry (other than to state that
such party is subject to this non-solicitation provision);
|
• |
approve, endorse or recommend any acquisition proposal; or
|
• |
enter into any letter of intent, memorandum of understanding, agreement in principle or similar document or any contract constituting or relating directly or indirectly to, or that contemplates or is
intended or reasonably would be expected to result directly or indirectly in, an acquisition transaction.
|
Exhibit No.
|
|
Description
|
2.1
|
||
3.1
|
|
|
3.2
|
|
|
10.1
|
||
10.2
|
||
10.3
|
||
31.1*
|
|
Certification of Principal Executive Officer pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes Oxley Act of 2002
|
31.2*
|
|
Certification of Principal Financial Officer pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes Oxley Act of 2002
|
32.1*
|
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002
|
32.2*
|
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002
|
101.INS*
|
XBRL Instance Document
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
104
|
Cover Page Interactive Data File (embedded with the Inline XBRL document and included in Exhibit 101)
|
*
|
File herewith
|
†
|
Indicates a management contract or compensatory plan or arrangement.
|
CarLotz, Inc.
|
|||
By:
|
/s/ THOMAS W. STOLTZ
|
||
Thomas W. Stoltz
|
|||
Chief Financial Officer
|
|||
(Duly Authorized Officer and Principal Financial Officer)
|
|||
Date:
|
November 8, 2022 |
1 Year Insurance Acquisition Chart |
1 Month Insurance Acquisition Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions