Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Therealreal Inc
The RealReal Announces Fourth Quarter and Full Year 2025 Results
Business
Feb 26 2026
21 min read

The RealReal Announces Fourth Quarter and Full Year 2025 Results

news images

Company surpassed $2 billion in GMV, accelerated active buyer growth, and exceeded 2025 financial guidance

SAN FRANCISCO, Feb. 26, 2026 (GLOBE NEWSWIRE) -- The RealReal, Inc. (Nasdaq: REAL)—the world’s largest online marketplace for authenticated, resale luxury goods—today reported financial results for its fourth quarter and full year ended December 31, 2025. Fourth quarter 2025 gross merchandise value (GMV) and total revenue increased 22% and 18%, respectively, compared to the fourth quarter of 2024. Full year 2025 GMV and total revenue increased 16% and 15% respectively, compared to the full year for 2024.

Fourth quarter Adjusted EBITDA was $22 million, or 11.3% of total revenue, which improved $11 million compared to the fourth quarter of 2024. Full year Adjusted EBITDA was $42 million, or 6.1% of total revenue, and improved $33 million compared to the full year for 2024. Full year Operating Cash Flow was $37 million, which increased $10 million compared to the full year for 2024. Free Cash Flow of positive $5 million increased $5 million compared to the full year for 2024.

“2025 was a year of transformation for The RealReal,” said Rati Levesque, President and Chief Executive Officer of The RealReal. “We accelerated top line growth throughout the year, culminating in particularly strong fourth quarter performance. In 2025, we surpassed the $2B mark in GMV and delivered positive Adjusted EBITDA in every quarter for the first time. These defining milestones reinforce our confidence in our growth trajectory and our market leadership position.”

Levesque continued, "We are leading a fundamental shift in the luxury consumer’s mindset with 47% of consumers now considering resale value when making a purchase in the primary luxury market. We are driving growth and margin expansion through disciplined execution of our three strategic pillars: growth playbook, operational excellence, and obsessing over service to build trust with our consignors and buyers. As we enter 2026, we are poised to build on the momentum and continue to deliver on our mission to be the definitive authority in luxury resale.”

Fourth Quarter Highlights

  • GMV was $616 million, an increase of 22% compared to the same period in 2024

  • Total Revenue was $194 million, an increase of 18% compared to the same period in 2024

  • Gross Profit was $145 million, an increase of $23 million compared to the same period in 2024

  • Gross Margin was 74.8%, an increase of 40 basis points compared to the same period in 2024

  • Net Loss was $39 million or (20.0)% of total revenue, compared to $68 million in the fourth quarter of 2024. Fourth Quarter 2025 Net Loss includes a $39 million adjustment as a result of the change in fair value of warrant liability

  • Adjusted EBITDA was $22 million or 11.3% of total revenue, compared to $11 million or 6.7% of total revenue in the fourth quarter of 2024

  • GAAP basic and diluted net loss per share was $(0.33) compared to $(0.62) in the prior year period

  • Non-GAAP basic and diluted net income per share was $0.06 compared to a net loss of $(0.01) in the prior year period

  • Operating Cash Flow was $50 million, which increased $22 million compared to the fourth quarter of 2024

  • Free Cash Flow was positive $43 million, which increased $23 million compared to the fourth quarter of 2024

  • Top-line-related Metrics

    • Trailing twelve months active buyers was 1,056,000, an increase of 9% compared to the same period in 2024

    • Average order value (AOV) was $641, an increase of 11% compared to the same period in 2024

Full Year 2025 Financial Highlights

  • GMV was $2.13 billion, an increase of 16% compared to full year 2024

  • Total Revenue was $693 million, an increase of 15% compared to full year 2024

  • Net Loss was $42 million or (6.0)% of total revenue, compared to $134 million or (22.3)% of total revenue for full year 2024, an improvement of $92 million. Full Year 2025 Net Loss includes a $36 million adjustment as a result of the change in fair value of warrant liability

  • Adjusted EBITDA was $42 million or 6.1% of total revenue compared to $9 million or 1.6% of total revenue for full year 2024

  • GAAP basic net loss per share was $(0.36) compared to $(1.24) in the prior year

  • Non-GAAP basic and diluted net loss per share was $(0.12) compared to $(0.35) in the prior year

  • At the end of 2025, cash, cash equivalents and restricted cash totaled $166 million

  • Operating Cash Flow was $37 million, which increased $10 million compared to full year 2024

  • Free Cash Flow of $5 million increased $5 million compared to full year 2024

  • Top-line-related Metrics

    • Trailing 12-months active buyers reached 1,056,000, an increase of 9% compared to the same period in 2024

    • Average order value (AOV) was $594, an increase of 9% compared to the same period in 2024

Q1 and Full Year 2026 Guidance
Based on market conditions as of February 26, 2026, we are providing guidance for GMV, total revenue, capital expenditures and Adjusted EBITDA, which is a non-GAAP financial measure.

We have not reconciled forward-looking Adjusted EBITDA to net income (loss), the most directly comparable GAAP measure, because we cannot predict with reasonable certainty the ultimate outcome of certain components of such reconciliations, including payroll tax expense on employee stock transactions, that are not within our control, or other components that may arise, without unreasonable effort. For these reasons, we are unable to assess the probable significance of the unavailable information, which could materially impact the amount of future net income (loss).

 

Q1 2026

Full Year 2026

GMV

$585- $600 million

$2.39 - $2.45 billion

Total Revenue

$185 - $189 million

$765 - $780 million

Adjusted EBITDA

$11 - $13 million

$57 - $65 million


Webcast and Conference Call

The RealReal will host a conference call to review the company’s fourth quarter and full year 2025 results beginning at approximately 2:00 p.m. Pacific Time today (5:00 p.m. Eastern Time). A live webcast of the conference call and accompanying materials will be available online at investor.therealreal.com. A replay of the webcast will be available at the same location.

About The RealReal, Inc.

The RealReal is the world’s largest online marketplace for authenticated, resale luxury goods, trusted by more than 40 million members. Our full-service consignment model—offering virtual appointments, in-home pickup, drop-off, and direct shipping—enables consumers to buy and sell luxury across fashion, fine jewelry and watches, art, and home categories with ease. The company combines a rigorous, expert-led authentication process with proprietary technology, including AI and machine learning, to power optimal pricing and processing for our members and to help scale the business. By extending the life of millions of luxury goods, the company is leading a more circular economy, all the while delivering a seamless experience for buyers and sellers.

Investors:
[email protected]

Media:
[email protected]

Forward Looking Statements
This press release contains forward-looking statements relating to, among other things, the future performance of The RealReal that are based on the company's current expectations, forecasts and assumptions and involve risks and uncertainties. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expect,” “plan,” anticipate,” "target," "contemplate,” “project,” “believe,” “estimate,” “predict,” “intend,” “potential,” “continue,” “ongoing” or the negative of these terms or other comparable terminology. These statements include, but are not limited to, statements about future operating and financial results, including our strategies, plans, commitments, objectives and goals, the debt exchange, financial guidance, anticipated growth in 2026, the anticipated impact of generative AI, and long-range financial targets and projections. Actual results could differ materially from those predicted or implied and reported results should not be considered as an indication of future performance. Other factors that could cause or contribute to such differences include, but are not limited to, inflation, macroeconomic uncertainty, geopolitical instability, any failure to generate a supply of consigned goods, pricing pressure on the consignment market resulting from discounting in the market for new goods, failure to efficiently and effectively operate our merchandising and fulfillment operations, labor shortages and other reasons.

More information about factors that could affect the company's operating results is included under the captions “Risk Factors” and “Management's Discussion and Analysis of Financial Condition and Results of Operations” in the company's most recent Annual Report on Form 10-K for the year ended December 31, 2024 and subsequent Quarterly Reports on Form 10-Q, copies of which may be obtained by visiting the company's Investor Relations website at https://investor.therealreal.com or the SEC's website at www.sec.gov. Undue reliance should not be placed on the forward-looking statements in this press release, which are based on information available to the company on the date hereof. The company assumes no obligation to update such statements.

Non-GAAP Financial Measures

To supplement our unaudited and condensed financial statements presented in accordance with generally accepted accounting principles ("GAAP"), this earnings release and the accompanying tables and the related earnings conference call contain certain non-GAAP financial measures, including Adjusted EBITDA, Adjusted EBITDA as a percentage of total revenue ("Adjusted EBITDA Margin"), free cash flow, non-GAAP net loss attributable to common stockholders, and non-GAAP net loss per share attributable to common stockholders, basic and diluted. We have provided a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures in this earnings release.

We do not, nor do we suggest that investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors should also note that non-GAAP financial measures we use may not be the same non-GAAP financial measures, and may not be calculated in the same manner, as that of other companies, including other companies in our industry.

Adjusted EBITDA is a key performance measure that our management uses to assess our operating performance. Because Adjusted EBITDA facilitates internal comparisons of our historical operating performance on a more consistent basis, we use this measure as an overall assessment of our performance, to evaluate the effectiveness of our business strategies and for business planning purposes. Adjusted EBITDA may not be comparable to similarly titled metrics of other companies.

We calculate Adjusted EBITDA as net loss before interest income, interest expense, provision (benefit) for income taxes, depreciation and amortization, further adjusted to exclude stock-based compensation, payroll tax on employee stock transactions, legal settlement charges, restructuring, CEO separation benefit and transition costs, gain on extinguishment of debt, change in fair value of warrant liability and certain one time expenses. The employer payroll tax expense related to employee stock transactions are tied to the vesting or exercise of underlying equity awards and the price of our common stock at the time of vesting, which may vary from period to period independent of the operating performance of our business. Adjusted EBITDA has certain limitations as the measure excludes the impact of certain expenses that are included in our statements of operations that are necessary to run our business and should not be considered as an alternative to net loss or any other measure of financial performance calculated and presented in accordance with GAAP.

In particular, the exclusion of certain expenses in calculating Adjusted EBITDA and Adjusted EBITDA Margin facilitates operating performance comparisons on a period-to-period basis and, in the case of exclusion of the impact of stock-based compensation and the related employer payroll tax on employee stock transactions, excludes an item that we do not consider to be indicative of our core operating performance. Investors should, however, understand that stock-based compensation and the related employer payroll tax will be a significant recurring expense in our business and an important part of the compensation provided to our employees. Accordingly, we believe that Adjusted EBITDA and Adjusted EBITDA Margin provide useful information to investors and others in understanding and evaluating our operating results in the same manner as our management and board of directors.

Free cash flow is a non-GAAP financial measure that is calculated as net cash (used in) provided by operating activities less net cash used to purchase property and equipment and capitalized proprietary software development costs. We believe free cash flow is an important indicator of our business performance, as it measures the amount of cash we generate. Accordingly, we believe that free cash flow provides useful information to investors and others in understanding and evaluating our operating results in the same manner as our management.

Non-GAAP net loss per share attributable to common stockholders, basic and diluted is a non-GAAP financial measure that is calculated as GAAP net loss plus stock-based compensation expense, provision (benefit) for income taxes, payroll tax on employee stock transactions, legal settlement charges, gain on extinguishment of debt, change in fair value of warrant liabilities, restructuring and non-recurring items divided by weighted average shares outstanding. We believe that making these adjustments to our GAAP net loss, before calculating per share amounts for all periods presented provides a more meaningful comparison between our operating results from period to period.

THE REALREAL, INC.
Statements of Operations
(In thousands, except share and per share data)

 

 

(Unaudited)

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue:

 

 

 

 

 

 

 

Consignment revenue

$

149,014

 

 

$

128,126

 

 

$

535,877

 

 

$

473,396

 

Direct revenue

 

27,214

 

 

 

19,524

 

 

 

91,091

 

 

 

64,580

 

Shipping services revenue

 

17,823

 

 

 

16,345

 

 

 

65,877

 

 

 

62,508

 

Total revenue

 

194,051

 

 

 

163,995

 

 

 

692,845

 

 

 

600,484

 

Cost of revenue:

 

 

 

 

 

 

 

Cost of consignment revenue

 

15,549

 

 

 

14,087

 

 

 

56,582

 

 

 

53,801

 

Cost of direct revenue

 

20,132

 

 

 

16,839

 

 

 

70,682

 

 

 

55,809

 

Cost of shipping services revenue

 

13,167

 

 

 

11,006

 

 

 

48,759

 

 

 

43,353

 

Total cost of revenue

 

48,848

 

 

 

41,932

 

 

 

176,023

 

 

 

152,963

 

Gross profit

 

145,203

 

 

 

122,063

 

 

 

516,822

 

 

 

447,521

 

Operating expenses:

 

 

 

 

 

 

 

Marketing

 

17,702

 

 

 

14,610

 

 

 

63,251

 

 

 

55,256

 

Operations and technology

 

69,249

 

 

 

66,234

 

 

 

275,916

 

 

 

260,827

 

Selling, general and administrative

 

51,980

 

 

 

46,373

 

 

 

201,589

 

 

 

187,737

 

Restructuring

 

 

 

 

 

 

 

 

 

 

196

 

Total operating expenses(1)

 

138,931

 

 

 

127,217

 

 

 

540,756

 

 

 

504,016

 

Loss from operations

 

6,272

 

 

 

(5,154

)

 

 

(23,934

)

 

 

(56,495

)

Change in fair value of warrant liability

 

(38,881

)

 

 

(58,958

)

 

 

(35,769

)

 

 

(68,167

)

Gain on extinguishment of debt

 

 

 

 

 

 

 

40,785

 

 

 

4,177

 

Interest income

 

956

 

 

 

1,671

 

 

 

4,257

 

 

 

7,943

 

Interest expense

 

(7,258

)

 

 

(5,916

)

 

 

(27,701

)

 

 

(21,384

)

Other income (expense), net

 

284

 

 

 

 

 

 

926

 

 

 

 

Loss before provision for income taxes

 

(38,627

)

 

 

(68,357

)

 

 

(41,436

)

 

 

(133,926

)

Provision for income taxes

 

155

 

 

 

98

 

 

 

363

 

 

 

276

 

Net loss attributable to common stockholders

$

(38,782

)

 

$

(68,455

)

 

$

(41,799

)

 

$

(134,202

)

Net loss per share attributable to common stockholders

 

 

 

 

 

 

 

Basic

$

(0.33

)

 

$

(0.62

)

 

$

(0.36

)

 

$

(1.24

)

Diluted

$

(0.33

)

 

$

(0.62

)

 

$

(0.70

)

 

$

(1.24

)

Weighted average shares used to compute net loss per share attributable to common stockholders

 

 

 

 

 

 

 

Basic

 

117,439,703

 

 

 

110,363,487

 

 

 

114,871,414

 

 

 

107,878,366

 

Diluted

 

117,439,703

 

 

 

110,363,487

 

 

 

116,512,265

 

 

 

107,878,366

 

 

 

 

 

 

 

 

 

(1)Includes stock-based compensation as follows:

 

 

 

 

 

 

 

Marketing

$

310

 

 

$

225

 

 

$

1,064

 

 

$

932

 

Operations and technology

 

2,185

 

 

 

2,403

 

 

 

9,380

 

 

 

9,930

 

Selling, general and administrative

 

4,276

 

 

 

3,874

 

 

 

18,499

 

 

 

18,220

 

Total

$

6,771

 

 

$

6,502

 

 

$

28,943

 

 

$

29,082

 


THE REALREAL, INC.
Balance Sheets
(In thousands, except share and per share data)

 

 

December 31,
2025

 

December 31,
2024

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

151,231

 

 

$

172,212

 

Accounts receivable

 

23,822

 

 

 

13,961

 

Inventory, net

 

30,843

 

 

 

23,583

 

Prepaid expenses and other current assets

 

21,595

 

 

 

22,913

 

Total current assets

 

227,491

 

 

 

232,669

 

Property and equipment, net

 

96,148

 

 

 

94,443

 

Operating lease right-of-use assets

 

64,641

 

 

 

75,714

 

Restricted cash

 

14,808

 

 

 

14,911

 

Other assets

 

5,945

 

 

 

5,358

 

Total assets

$

409,033

 

 

$

423,095

 

Liabilities and Stockholders’ Deficit

 

 

 

Current liabilities

 

 

 

Accounts payable

$

14,565

 

 

$

11,004

 

Accrued consignor payable

 

111,497

 

 

 

89,718

 

Operating lease liabilities, current portion

 

24,645

 

 

 

22,835

 

Convertible senior notes, net, current portion

 

 

 

 

26,653

 

Other accrued and current liabilities

 

113,533

 

 

 

98,466

 

Total current liabilities

 

264,240

 

 

 

248,676

 

Operating lease liabilities, net of current portion

 

66,793

 

 

 

85,790

 

Convertible senior notes, net

 

230,833

 

 

 

276,807

 

Non-convertible notes, net

 

140,980

 

 

 

134,470

 

Warrant liability

 

114,353

 

 

 

78,584

 

Other noncurrent liabilities

 

7,352

 

 

 

6,144

 

Total liabilities

 

824,551

 

 

 

830,471

 

Stockholders’ deficit:

 

 

 

Common stock, $0.00001 par value; 500,000,000 shares authorized as of December 31, 2025 and December 31, 2024; 118,318,917 and 111,242,479 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively

 

1

 

 

 

1

 

Additional paid-in capital

 

880,107

 

 

 

846,450

 

Accumulated deficit

 

(1,295,626

)

 

 

(1,253,827

)

Total stockholders’ deficit

 

(415,518

)

 

 

(407,376

)

Total liabilities and stockholders’ deficit

$

409,033

 

 

$

423,095

 


THE REALREAL, INC.
Statements of Cash Flows
(In thousands)

 

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

Net loss

$

(41,799

)

 

$

(134,202

)

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

 

 

 

Depreciation and amortization

 

33,004

 

 

 

33,100

 

Stock-based compensation expense

 

28,943

 

 

 

29,082

 

Reduction of operating lease right-of-use assets

 

16,070

 

 

 

15,192

 

Bad debt expense

 

2,607

 

 

 

2,498

 

Non-cash interest expense

 

8,179

 

 

 

8,684

 

Issuance costs allocated to liability classified warrants

 

 

 

 

374

 

Accretion of debt discounts and issuance costs

 

2,206

 

 

 

2,127

 

Provision for inventory write-downs and shrinkage

 

2,214

 

 

 

2,590

 

Gain on debt extinguishment

 

(40,785

)

 

 

(4,177

)

Change in fair value of warrant liability

 

35,769

 

 

 

68,167

 

Loss (gain) related to warehouse fire, net

 

(95

)

 

 

740

 

Other adjustments

 

(39

)

 

 

(165

)

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(12,468

)

 

 

767

 

Inventory, net

 

(9,474

)

 

 

(3,677

)

Prepaid expenses and other current assets

 

(796

)

 

 

701

 

Other assets

 

(701

)

 

 

76

 

Operating lease liability

 

(22,184

)

 

 

(20,883

)

Accounts payable

 

1,613

 

 

 

910

 

Accrued consignor payable

 

21,779

 

 

 

11,470

 

Other accrued and current liabilities

 

12,663

 

 

 

13,090

 

Other noncurrent liabilities

 

304

 

 

 

382

 

Net cash provided by operating activities

 

37,010

 

 

 

26,846

 

Cash flow from investing activities:

 

 

 

Insurance proceeds related to warehouse fire

 

2,309

 

 

 

461

 

Capitalized proprietary software development costs

 

(12,889

)

 

 

(11,800

)

Purchases of property and equipment

 

(18,644

)

 

 

(14,248

)

Net cash used in investing activities

 

(29,224

)

 

 

(25,587

)

Cash flow from financing activities:

 

 

 

Proceeds from exercise of stock options

 

1,030

 

 

 

376

 

Proceeds from issuance of stock in connection with the Employee Stock Purchase Program

 

1,652

 

 

 

1,413

 

Repayment of 2025 Notes

 

(26,749

)

 

 

 

Taxes paid related to restricted stock vesting

 

(160

)

 

 

(1,646

)

Cash received from settlement of Capped Calls in conjunction with the Note Exchanges

 

1,907

 

 

 

396

 

Issuance costs paid related to the Note Exchanges

 

(6,550

)

 

 

(5,298

)

Net cash used in financing activities

 

(28,870

)

 

 

(4,759

)

Net decrease in cash, cash equivalents, and restricted cash

 

(21,084

)

 

 

(3,500

)

Cash, cash equivalents, and restricted cash

 

 

 

Beginning of period

 

187,123

 

 

 

190,623

 

End of period

$

166,039

 

 

$

187,123

 


The following table reflects the reconciliation of net loss to Adjusted EBITDA for each of the periods indicated (in thousands):

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Adjusted EBITDA Reconciliation:

 

 

 

 

 

 

 

Net loss

$

(38,782

)

 

$

(68,455

)

 

$

(41,799

)

 

$

(134,202

)

Net loss (% of revenue)

 

20.0

%

 

 

41.7

%

 

 

6.0

%

 

 

22.3

%

Depreciation and amortization

 

8,164

 

 

 

8,294

 

 

 

33,004

 

 

 

33,100

 

Interest income

 

(956

)

 

 

(1,671

)

 

 

(4,257

)

 

 

(7,943

)

Interest expense(1)

 

7,258

 

 

 

5,916

 

 

 

27,701

 

 

 

21,384

 

Provision for income taxes

 

155

 

 

 

98

 

 

 

363

 

 

 

276

 

EBITDA

 

(24,161

)

 

 

(55,818

)

 

 

15,012

 

 

 

(87,385

)

Stock-based compensation

 

6,771

 

 

 

6,502

 

 

 

28,943

 

 

 

29,082

 

CEO separation benefit and transition costs(2)

 

 

 

 

782

 

 

 

 

 

 

782

 

Payroll tax expense on employee stock transactions

 

370

 

 

 

121

 

 

 

1,454

 

 

 

371

 

Legal settlements

 

 

 

 

 

 

 

 

 

 

600

 

Restructuring

 

 

 

 

 

 

 

 

 

 

196

 

Gain on extinguishment of debt(3)

 

 

 

 

 

 

 

(40,785

)

 

 

(4,177

)

Change in fair value of warrant liability(4)

 

38,881

 

 

 

58,958

 

 

 

35,769

 

 

 

68,167

 

One time expenses(5)

 

 

 

 

462

 

 

 

1,711

 

 

 

1,672

 

Adjusted EBITDA

$

21,861

 

 

$

11,007

 

 

$

42,104

 

 

$

9,308

 

Adjusted EBITDA (% of revenue)

 

11.3

%

 

 

6.7

%

 

 

6.1

%

 

 

1.6

%


(1) As of December 31, 2025 and December 31, 2024, interest expense includes $6.0 million and $4.8 million of payment in kind (“PIK”) interest, respectively, which is a non-cash interest expense. PIK interest is added to the principal balance of the 2029 Notes semi-annually.

(2) The CEO separation benefits and transition costs for the three and twelve months ended December 31, 2024 consist of severance and benefits payable to John Koryl pursuant to his separation agreement.

(3) The gain on extinguishment of debt for the year ended December 31, 2025 reflects the difference between the carrying value of the 2025 Exchanged Notes and the fair value of the 2031 Notes. The gain on extinguishment of debt for the year ended December 31, 2024 reflects the difference between the carrying value of the Exchanged Notes and the fair value of the 2029 Notes.

(4) The change in fair value of warrant liability for the three and twelve months ended December 31, 2025 and December 31, 2024 reflects the remeasurement of the Warrants issued by the Company in connection with the 2024 Note Exchange in February 2024.

(5) One time expenses for the year ended December 31, 2025 consist of employee severance costs associated with a departmental reorganization, including certain executives, recorded within Marketing and Selling, General and Administrative expenses on the statements of operations. One time expenses for the twelve months ended December 31, 2024 consists of vendor services settlement and estimated losses, net of estimated insurance recoveries related to the fire at one of our New Jersey authentication centers.

A reconciliation of GAAP net loss to non-GAAP net loss attributable to common stockholders, the most directly comparable GAAP financial measure, in order to calculate non-GAAP net loss attributable to common stockholders per share, basic and diluted, is as follows (in thousands, except share and per share data):

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net loss

$

(38,782

)

 

$

(68,455

)

 

$

(41,799

)

 

$

(134,202

)

Stock-based compensation

 

6,771

 

 

 

6,502

 

 

 

28,943

 

 

 

29,082

 

CEO separation benefit and transition costs

 

 

 

 

782

 

 

 

 

 

 

782

 

Payroll tax expense on employee stock transactions

 

370

 

 

 

121

 

 

 

1,454

 

 

 

371

 

Legal settlements

 

 

 

 

 

 

 

 

 

 

600

 

Provision for income taxes

 

155

 

 

 

98

 

 

 

363

 

 

 

276

 

Gain on extinguishment of debt

 

 

 

 

 

 

 

(40,785

)

 

 

(4,177

)

Change in fair value of warrant liability

 

38,881

 

 

 

58,958

 

 

 

35,769

 

 

 

68,167

 

Restructuring and other

 

 

 

 

462

 

 

 

1,711

 

 

 

1,868

 

Non-GAAP net income (loss) attributable to common stockholders

$

7,395

 

 

$

(1,532

)

 

$

(14,344

)

 

$

(37,233

)

Weighted-average common shares outstanding used to calculate Non-GAAP net loss attributable to common stockholders per share, basic and diluted

 

117,439,703

 

 

 

110,363,487

 

 

 

114,871,414

 

 

 

107,878,366

 

Non-GAAP net loss attributable to common stockholders per share, basic and diluted

$

0.06

 

 

$

(0.01

)

 

$

(0.12

)

 

$

(0.35

)


The following table presents a reconciliation of net cash provided by (used in) operating activities to free (negative) cash flow for each of the periods indicated (in thousands):

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash provided by (used in) operating activities

$

49,520

 

 

$

27,994

 

 

$

37,010

 

 

$

26,846

 

Purchase of property and equipment and capitalized proprietary software development costs

 

(6,920

)

 

 

(8,829

)

 

 

(31,533

)

 

 

(26,048

)

Free (negative) cash flow

$

42,600

 

 

$

19,165

 

 

$

5,477

 

 

$

798

 


Key Financial and Operating Metrics:

 

Three Months Ended

 

December 31, 2023

 

March 31, 2024

 

June 30, 2024

 

September 30, 2024

 

December 31, 2024

 

March 31, 2025

 

June 30, 2025

 

September 30, 2025

 

December 31, 2025

 

(In thousands, except AOV and percentages)

GMV

$

450,668

 

 

$

451,941

 

 

$

440,914

 

 

$

433,074

 

 

$

503,534

 

 

$

490,405

 

 

$

504,105

 

 

$

519,814

 

 

$

615,683

 

NMV

$

335,245

 

 

$

334,815

 

 

$

329,422

 

 

$

335,191

 

 

$

383,447

 

 

$

370,757

 

 

$

379,377

 

 

$

397,062

 

 

$

466,924

 

Consignment Revenue

$

113,500

 

 

$

115,648

 

 

$

112,714

 

 

$

116,908

 

 

$

128,126

 

 

$

123,814

 

 

$

128,620

 

 

$

134,429

 

 

$

149,014

 

Direct Revenue

$

15,964

 

 

$

12,709

 

 

$

16,724

 

 

$

15,623

 

 

$

19,524

 

 

$

20,454

 

 

$

20,495

 

 

$

22,928

 

 

$

27,214

 

Shipping Services Revenue

$

13,909

 

 

$

15,443

 

 

$

15,496

 

 

$

15,224

 

 

$

16,345

 

 

$

15,765

 

 

$

16,073

 

 

$

16,216

 

 

$

17,823

 

Number of Orders

 

826

 

 

 

840

 

 

 

820

 

 

 

829

 

 

 

870

 

 

 

869

 

 

 

868

 

 

 

890

 

 

 

960

 

Take Rate

 

37.7

%

 

 

38.4

%

 

 

38.5

%

 

 

38.6

%

 

 

37.7

%

 

 

38.6

%

 

 

37.9

%

 

 

37.9

%

 

 

36.5

%

Active Buyers

 

922

 

 

 

922

 

 

 

942

 

 

 

958

 

 

 

972

 

 

 

985

 

 

 

1,001

 

 

 

1,024

 

 

 

1,056

 

AOV

$

545

 

 

$

538

 

 

$

538

 

 

$

522

 

 

$

579

 

 

$

564

 

 

$

581

 

 

$

584

 

 

$

641