Delaware | 27-2810505 | |||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||||||||
Class A Common Stock, par value $0.0001 per share | CPNG | New York Stock Exchange |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☒ | Small reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Page | ||||||||
June 30, 2022 | December 31, 2021 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 3,107,535 | $ | 3,487,708 | |||||||
Restricted cash | 163,468 | 319,800 | |||||||||
Accounts receivable, net | 187,644 | 175,350 | |||||||||
Inventories | 1,451,428 | 1,421,501 | |||||||||
Other current assets | 251,324 | 232,447 | |||||||||
Total current assets | 5,161,399 | 5,636,806 | |||||||||
Long-term restricted cash | 1,151 | 2,839 | |||||||||
Property and equipment, net | 1,471,013 | 1,347,531 | |||||||||
Operating lease right-of-use assets | 1,436,363 | 1,374,629 | |||||||||
Goodwill | 9,707 | 9,739 | |||||||||
Long-term lease deposits and other | 345,570 | 270,290 | |||||||||
Total assets | $ | 8,425,203 | $ | 8,641,834 | |||||||
Liabilities and stockholders' equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 3,294,481 | $ | 3,442,720 | |||||||
Accrued expenses | 241,316 | 304,293 | |||||||||
Deferred revenue | 105,429 | 93,972 | |||||||||
Short-term borrowings | 47,551 | 7,811 | |||||||||
Current portion of long-term debt | 6,108 | 341,717 | |||||||||
Current portion of long-term operating lease obligations | 302,148 | 287,066 | |||||||||
Other current liabilities | 266,295 | 266,709 | |||||||||
Total current liabilities | 4,263,328 | 4,744,288 | |||||||||
Long-term debt | 595,557 | 283,190 | |||||||||
Long-term operating lease obligations | 1,268,744 | 1,201,277 | |||||||||
Defined severance benefits and other | 229,478 | 237,122 | |||||||||
Total liabilities | 6,357,107 | 6,465,877 | |||||||||
Commitments and contingencies (Note 8) | |||||||||||
Stockholders' equity | |||||||||||
Class A common stock, $0.0001 par value, 10,000,000,000 shares authorized, 1,590,313,751 and 1,579,399,667 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively; Class B common stock, $0.0001 par value, 250,000,000 shares authorized, 174,802,990 shares issued and outstanding as of June 30, 2022 and December 31, 2021 | 177 | 175 | |||||||||
Additional paid-in capital | 8,014,912 | 7,874,038 | |||||||||
Accumulated other comprehensive loss | (11,691) | (47,739) | |||||||||
Accumulated deficit | (5,935,302) | (5,650,517) | |||||||||
Total stockholders' equity | 2,068,096 | 2,175,957 | |||||||||
Total liabilities and stockholders' equity | $ | 8,425,203 | $ | 8,641,834 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net retail sales | $ | 4,481,165 | $ | 3,994,506 | $ | 9,037,272 | $ | 7,801,549 | |||||||||||||||
Net other revenue | 556,656 | 483,608 | 1,117,235 | 883,425 | |||||||||||||||||||
Total net revenues | 5,037,821 | 4,478,114 | 10,154,507 | 8,684,974 | |||||||||||||||||||
Cost of sales | 3,884,028 | 3,819,620 | 7,957,308 | 7,293,974 | |||||||||||||||||||
Operating, general and administrative | 1,220,936 | 1,173,430 | 2,470,047 | 2,173,252 | |||||||||||||||||||
Total operating cost and expenses | 5,104,964 | 4,993,050 | 10,427,355 | 9,467,226 | |||||||||||||||||||
Operating loss | (67,143) | (514,936) | (272,848) | (782,252) | |||||||||||||||||||
Interest income | 7,364 | 1,907 | 10,898 | 2,847 | |||||||||||||||||||
Interest expense | (6,143) | (5,848) | (13,511) | (30,671) | |||||||||||||||||||
Other (expense) income, net | (9,229) | 373 | (8,739) | (3,453) | |||||||||||||||||||
Loss before income taxes | (75,151) | (518,504) | (284,200) | (813,529) | |||||||||||||||||||
Income tax expense | 340 | 97 | 585 | 105 | |||||||||||||||||||
Net loss | (75,491) | (518,601) | (284,785) | (813,634) | |||||||||||||||||||
Net loss attributable to Class A and Class B common stockholders per share, basic and diluted | $ | (0.04) | $ | (0.30) | $ | (0.16) | $ | (0.74) | |||||||||||||||
Weighted-average shares used in computing net loss per share attributable to Class A and Class B common stockholders, basic and diluted | 1,763,264 | 1,743,109 | 1,760,019 | 1,092,626 | |||||||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||
Foreign currency translation adjustments, net of tax | (4,970) | (351) | (1,959) | 14,621 | |||||||||||||||||||
Actuarial gain (loss) on defined severance benefits, net of tax | 34,196 | (9,892) | 38,007 | (8,974) | |||||||||||||||||||
Total other comprehensive income (loss) | 29,226 | (10,243) | 36,048 | 5,647 | |||||||||||||||||||
Comprehensive loss | $ | (46,265) | $ | (528,844) | $ | (248,737) | $ | (807,987) |
Redeemable Convertible Preferred Units | Common Units | Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Other Comprehensive Loss | Accumulated Deficit | Total Stockholders'/Members' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Units | Amount | Units | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2021 | — | $ | — | — | $ | — | 1,754,203 | $ | 175 | $ | 7,874,038 | $ | (47,739) | $ | (5,650,517) | $ | 2,175,957 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (209,294) | (209,294) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments, net of tax | — | — | — | — | — | — | — | 3,011 | — | 3,011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial gain on defined severance benefits, net of tax | — | — | — | — | — | — | — | 3,811 | — | 3,811 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon exercise of stock options | — | — | — | — | 4,147 | 1 | 8,182 | — | — | 8,183 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon settlement of restricted stock units | — | — | — | — | 2,708 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 55,593 | — | — | 55,593 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2022 | — | $ | — | — | $ | — | 1,761,058 | $ | 176 | $ | 7,937,813 | $ | (40,917) | $ | (5,859,811) | $ | 2,037,261 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (75,491) | (75,491) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments, net of tax | — | — | — | — | — | — | — | (4,970) | — | (4,970) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial gain on defined severance benefits, net of tax | — | — | — | — | — | — | — | 34,196 | — | 34,196 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon exercise of stock options | — | — | — | — | 2,031 | 1 | 4,183 | — | — | 4,184 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon settlement of restricted stock units | — | — | — | — | 2,028 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 72,916 | — | — | 72,916 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2022 | — | $ | — | — | $ | — | 1,765,117 | $ | 177 | $ | 8,014,912 | $ | (11,691) | $ | (5,935,302) | $ | 2,068,096 |
Redeemable Convertible Preferred Units | Common Units | Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Other Comprehensive Loss | Accumulated Deficit | Total Stockholders'/Members' Equity (Deficit) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Units | Amount | Units | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2020 | 1,329,465 | $ | 3,465,611 | 105,822 | $ | 45,122 | — | $ | — | $ | 25,036 | $ | (31,093) | $ | (4,107,927) | $ | (4,068,862) | |||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (295,033) | (295,033) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments, net of tax | — | — | — | — | — | — | — | 14,972 | — | 14,972 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial gain on defined severance benefits, net of tax | — | — | — | — | — | — | — | 918 | — | 918 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common units, equity-based compensation plan | — | — | 22,901 | 38,968 | — | — | — | — | — | 38,968 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | 2,974 | — | — | — | — | — | 2,974 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Impact of Corporate Conversion and IPO | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of common units into Class A and Class B common stock | — | — | (128,723) | (87,064) | 128,648 | 13 | 87,051 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of redeemable convertible preferred units into Class A and Class B common stock | (1,329,465) | (3,465,611) | — | — | 1,329,465 | 133 | 3,465,478 | — | — | 3,465,611 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Class A common stock, net of underwriting discounts and offering costs | — | — | — | — | 100,000 | 10 | 3,416,809 | — | — | 3,416,819 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of convertible notes into Class A common stock | — | — | — | — | 171,750 | 17 | 609,982 | — | — | 609,999 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, equity-based compensation plan subsequent to Corporate Conversion and IPO | — | — | — | — | 2,680 | — | 4,767 | — | — | 4,767 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation subsequent to Corporate Conversion and IPO | — | — | — | — | — | — | 83,992 | — | — | 83,992 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2021 | — | $ | — | — | $ | — | 1,732,543 | $ | 173 | $ | 7,693,115 | $ | (15,203) | $ | (4,402,960) | $ | 3,275,125 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (518,601) | (518,601) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments, net of tax | — | — | — | — | — | — | — | (351) | — | (351) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial loss on defined severance benefits, net of tax | — | — | — | — | — | — | — | (9,892) | — | (9,892) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, equity-based compensation plan | — | — | — | — | 3,036 | — | 6,002 | — | — | 6,002 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 50,346 | — | — | 50,346 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2021 | — | $ | — | — | $ | — | 1,735,579 | $ | 173 | $ | 7,749,463 | $ | (25,446) | $ | (4,921,561) | $ | 2,802,629 | |||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, | |||||||||||
2022 | 2021 | ||||||||||
Operating activities: | |||||||||||
Net loss | $ | (284,785) | $ | (813,634) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
Depreciation and amortization | 119,639 | 94,326 | |||||||||
Provision for severance benefits | 87,436 | 66,028 | |||||||||
Equity-based compensation | 128,509 | 137,312 | |||||||||
Paid-in-kind interest and accretion of discount on convertible notes | — | 20,148 | |||||||||
Inventory and fixed asset losses due to fulfillment center fire | — | 284,825 | |||||||||
Non-cash operating lease expense | 155,686 | 121,779 | |||||||||
Non-cash others | 63,621 | 17,406 | |||||||||
Change in operating assets and liabilities: | |||||||||||
Accounts receivable, net | (37,342) | (62,381) | |||||||||
Inventories | (185,091) | (267,191) | |||||||||
Other assets | (147,058) | (79,439) | |||||||||
Accounts payable | 190,578 | 396,485 | |||||||||
Accrued expenses | (37,665) | 9,778 | |||||||||
Deferred revenue | 20,001 | 9,136 | |||||||||
Other liabilities | (146,730) | (87,044) | |||||||||
Net cash used in operating activities | (73,201) | (152,466) | |||||||||
Investing activities: | |||||||||||
Purchases of property and equipment | (419,674) | (315,496) | |||||||||
Proceeds from sale of property and equipment | 7,810 | 125 | |||||||||
Other investing activities | (17,834) | 9,790 | |||||||||
Net cash used in investing activities | (429,698) | (305,581) | |||||||||
Financing activities: | |||||||||||
Proceeds from issuance of Class A common stock upon initial public offering, net of underwriting discounts | — | 3,431,277 | |||||||||
Deferred offering costs paid | — | (11,618) | |||||||||
Proceeds from issuance of common stock/units, equity-based compensation plan | 12,367 | 49,737 | |||||||||
Proceeds from short-term borrowings and long-term debt | 403,436 | 115,408 | |||||||||
Repayment of short-term borrowings and long-term debt | (333,097) | (27,465) | |||||||||
Other financing activities | (2,038) | (981) | |||||||||
Net cash provided by financing activities | 80,668 | 3,556,358 | |||||||||
Effect of exchange rate changes on cash and cash equivalents, and restricted cash | (115,962) | (38,928) | |||||||||
Net (decrease) increase in cash and cash equivalents, and restricted cash | (538,193) | 3,059,383 | |||||||||
Cash and cash equivalents, and restricted cash, as of beginning of period | 3,810,347 | 1,401,302 | |||||||||
Cash and cash equivalents, and restricted cash, as of end of period | $ | 3,272,154 | $ | 4,460,685 | |||||||
Supplemental disclosure of cash-flow information: | |||||||||||
Cash paid (received) for income taxes, net of refunds | $ | 1,341 | $ | (267) | |||||||
Cash paid for interest | $ | 11,459 | $ | 8,085 | |||||||
Non-cash investing and financing activities: | |||||||||||
Decrease in property and equipment-related accounts payable | $ | (54,975) | $ | (8,738) | |||||||
Conversion of common units into Class A and Class B common stock | $ | — | $ | 87,064 | |||||||
Conversion of redeemable convertible preferred units into Class A and Class B common stock | $ | — | $ | 3,465,611 | |||||||
Conversion of convertible notes into Class A common stock | $ | — | $ | 609,999 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net retail sales | $ | 4,481,165 | $ | 3,994,506 | $ | 9,037,272 | $ | 7,801,549 | |||||||||||||||
Third-party merchant services | 475,553 | 430,231 | 966,900 | 781,165 | |||||||||||||||||||
Other revenue | 81,103 | 53,377 | 150,335 | 102,260 | |||||||||||||||||||
Total net revenues | $ | 5,037,821 | $ | 4,478,114 | $ | 10,154,507 | $ | 8,684,974 |
(in thousands) | June 30, 2022 | December 31, 2021 | |||||||||
Land | $ | 133,012 | $ | 140,786 | |||||||
Buildings | 295,798 | 320,059 | |||||||||
Equipment and furniture | 583,476 | 551,304 | |||||||||
Leasehold improvements | 421,995 | 340,468 | |||||||||
Vehicles | 140,399 | 168,585 | |||||||||
Software | 24,028 | 34,582 | |||||||||
Construction in progress | 319,094 | 200,735 | |||||||||
Property and equipment, gross | 1,917,802 | 1,756,519 | |||||||||
Less: Accumulated depreciation and amortization | (446,789) | (408,988) | |||||||||
Property and equipment, net | $ | 1,471,013 | $ | 1,347,531 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Operating lease cost | $ | 104,446 | $ | 84,355 | $ | 206,544 | $ | 159,752 | |||||||||||||||
Variable and short-term lease cost | 9,434 | 7,907 | 19,562 | 16,889 | |||||||||||||||||||
Total operating lease cost | $ | 113,880 | $ | 92,262 | $ | 226,106 | $ | 176,641 |
Six Months Ended June 30, | |||||||||||
(in thousands) | 2022 | 2021 | |||||||||
Cash paid for the amount used to measure the operating lease liabilities | $ | 177,322 | $ | 128,892 | |||||||
Operating lease assets obtained in exchange for lease obligations | $ | 291,370 | $ | 358,204 | |||||||
Net increase to operating lease right-of-use assets resulting from remeasurements of lease obligations | $ | 32,334 | $ | 27,278 |
June 30, 2022 | December 31, 2021 | ||||||||||
Operating leases weighted-average remaining lease term | 5.9 years | 5.8 years | |||||||||
Operating leases weighted-average discount rate | 6.47 | % | 6.17 | % |
June 30, 2022 | |||||||||||||||||||||||
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
Financial assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 3,107,535 | $ | — | $ | — | $ | 3,107,535 | |||||||||||||||
Restricted cash | |||||||||||||||||||||||
Time deposit | 100,036 | — | — | 100,036 | |||||||||||||||||||
Money market trust | 63,432 | — | — | 63,432 | |||||||||||||||||||
Long-term restricted cash | |||||||||||||||||||||||
Time deposit | 1,151 | — | — | 1,151 | |||||||||||||||||||
Total financial assets | $ | 3,272,154 | $ | — | $ | — | $ | 3,272,154 |
December 31, 2021 | |||||||||||||||||||||||
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
Financial assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 3,487,708 | $ | — | $ | — | $ | 3,487,708 | |||||||||||||||
Restricted cash | |||||||||||||||||||||||
Time deposit | 250,839 | — | — | 250,839 | |||||||||||||||||||
Money market trust | 68,961 | — | — | 68,961 | |||||||||||||||||||
Long-term restricted cash | |||||||||||||||||||||||
Time deposit | 2,839 | — | — | 2,839 | |||||||||||||||||||
Total financial assets | $ | 3,810,347 | $ | — | $ | — | $ | 3,810,347 |
(in thousands) | June 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||
Maturity Date | Interest rate (%) | Borrowing Limit | ||||||||||||||||||||||||||||||
February 2024(1) | (4) | $ | 1,000,000 | $ | — | $ | — | |||||||||||||||||||||||||
July 2022 - April 2025(2) | 2.65 | – | 4.80 | 20,291 | 7,741 | 20,952 | ||||||||||||||||||||||||||
October 2023 - March 2027(3) | 2.87 | – | 5.95 | 795,732 | 597,419 | 605,229 | ||||||||||||||||||||||||||
Total principal long-term debt | $ | 1,816,023 | $ | 605,160 | $ | 626,181 | ||||||||||||||||||||||||||
Less: current portion of long-term debt | (6,108) | (341,717) | ||||||||||||||||||||||||||||||
Less: unamortized discounts | (3,495) | (1,274) | ||||||||||||||||||||||||||||||
Total long-term debt | $ | 595,557 | $ | 283,190 |
(in thousands) | Unconditional purchase obligations (unrecognized) | Long-term debt (including interest) | Operating leases | Total | |||||||||||||||||||
Remainder of 2022 | $ | 91,933 | $ | 12,967 | $ | 193,866 | $ | 298,766 | |||||||||||||||
2023 | 183,134 | 93,788 | 377,523 | 654,445 | |||||||||||||||||||
2024 | 148,490 | 198,560 | 339,567 | 686,617 | |||||||||||||||||||
2025 | 126,880 | 15,014 | 282,110 | 424,004 | |||||||||||||||||||
2026 | 33,805 | 58,244 | 214,143 | 306,192 | |||||||||||||||||||
Thereafter | 116,598 | 312,634 | 520,207 | 949,439 | |||||||||||||||||||
Total undiscounted payments | $ | 700,840 | $ | 691,207 | $ | 1,927,416 | $ | 3,319,463 | |||||||||||||||
Less: lease imputed interest | (356,524) | ||||||||||||||||||||||
Total lease commitments | $ | 1,570,892 |
Outstanding RSUs | |||||||||||
(in thousands, except unit price) | Number of RSUs | Weighted Average Grant- Date Fair Value | |||||||||
December 31, 2021 | 23,511 | $ | 23.80 | ||||||||
Granted | 3,816 | $ | 23.35 | ||||||||
Vested | (2,708) | $ | 24.21 | ||||||||
Forfeited / cancelled | (1,149) | $ | 27.78 | ||||||||
March 31, 2022 | 23,470 | $ | 23.48 | ||||||||
Granted | 18,761 | $ | 15.88 | ||||||||
Vested | (2,028) | $ | 24.07 | ||||||||
Forfeited / cancelled | (1,766) | $ | 24.89 | ||||||||
June 30, 2022 | 38,437 | $ | 19.68 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Cost of sales | $ | 3,887 | $ | 2,744 | $ | 7,872 | $ | 4,353 | |||||||||||||||
Operating, general and administrative | 69,029 | 47,602 | 120,637 | 132,959 | |||||||||||||||||||
Total equity-based compensation expense | $ | 72,916 | $ | 50,346 | $ | 128,509 | $ | 137,312 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Current service costs | $ | 37,689 | $ | 32,224 | $ | 76,656 | $ | 62,779 | |||||||||||||||
Interest expense | 1,627 | 591 | 3,331 | 1,185 | |||||||||||||||||||
Amortization of: | |||||||||||||||||||||||
Prior service credit | 866 | 23 | 1,772 | 46 | |||||||||||||||||||
Net actuarial loss | 2,772 | 918 | 5,677 | 2,018 | |||||||||||||||||||
Net periodic benefit costs charged to expense | $ | 42,954 | $ | 33,756 | $ | 87,436 | $ | 66,028 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Net loss | $ | (75,491) | $ | (518,601) | $ | (284,785) | $ | (813,634) | |||||||||||||||
Denominator: | |||||||||||||||||||||||
Weighted-average shares used in computing net loss per share attributable to Class A and Class B common stockholders, basic and diluted | 1,763,264 | 1,743,109 | 1,760,019 | 1,092,626 | |||||||||||||||||||
Net loss attributable to Class A and Class B common stockholders per share, basic and diluted | $ | (0.04) | $ | (0.30) | $ | (0.16) | $ | (0.74) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net revenues | |||||||||||||||||||||||
Product Commerce | $ | 4,877,531 | $ | 4,332,725 | $ | 9,813,584 | $ | 8,430,376 | |||||||||||||||
Developing Offerings | 160,290 | 145,389 | 340,923 | 254,598 | |||||||||||||||||||
Total net revenues | $ | 5,037,821 | $ | 4,478,114 | $ | 10,154,507 | $ | 8,684,974 | |||||||||||||||
Segment adjusted EBITDA | |||||||||||||||||||||||
Product Commerce | $ | 97,840 | $ | (47,873) | $ | 100,717 | $ | (117,162) | |||||||||||||||
Developing Offerings | (31,668) | (74,274) | (125,417) | (137,951) | |||||||||||||||||||
Total segment adjusted EBITDA | $ | 66,172 | $ | (122,147) | $ | (24,700) | $ | (255,113) | |||||||||||||||
Reconciling items: | |||||||||||||||||||||||
Depreciation and amortization | $ | (60,399) | $ | (46,942) | $ | (119,639) | $ | (94,326) | |||||||||||||||
Equity-based compensation | (72,916) | (50,346) | (128,509) | (137,312) | |||||||||||||||||||
Interest expense | (6,143) | (5,848) | (13,511) | (30,671) | |||||||||||||||||||
Interest income | 7,364 | 1,907 | 10,898 | 2,847 | |||||||||||||||||||
Other (expense) income, net | (9,229) | 373 | (8,739) | (3,453) | |||||||||||||||||||
Fulfillment center fire losses | — | (295,501) | — | (295,501) | |||||||||||||||||||
Loss before income taxes | $ | (75,151) | $ | (518,504) | $ | (284,200) | $ | (813,529) |
(in thousands) | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||
2022 | 2021 | % Change | 2022 | 2021 | % Change | ||||||||||||||||||||||||||||||
Total net revenues | $ | 5,037,821 | $ | 4,478,114 | 12 | % | $ | 10,154,507 | $ | 8,684,974 | 17 | % | |||||||||||||||||||||||
Total net revenues, constant currency(1) | $ | 5,667,005 | $ | 4,115,480 | 27 | % | $ | 11,201,183 | $ | 8,041,965 | 29 | % | |||||||||||||||||||||||
Gross profit(2) | $ | 1,153,793 | $ | 658,494 | 75 | % | $ | 2,197,199 | $ | 1,391,000 | 58 | % | |||||||||||||||||||||||
Net loss(4) | $ | (75,491) | $ | (518,601) | (85) | % | $ | (284,785) | $ | (813,634) | (65) | % | |||||||||||||||||||||||
Net loss margin | (1.5) | % | (11.6) | % | (2.8) | % | (9.4) | % | |||||||||||||||||||||||||||
Adjusted EBITDA(1) | $ | 66,172 | $ | (122,147) | NM(3) | $ | (24,700) | $ | (255,113) | (90) | % | ||||||||||||||||||||||||
Adjusted EBITDA margin(1) | 1.3 | % | (2.7) | % | (0.2) | % | (2.9) | % | |||||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (18,262) | $ | 30,883 | NM(3) | $ | (73,201) | $ | (152,466) | (52) | % | ||||||||||||||||||||||||
Free cash flow(1) | $ | (195,465) | $ | (137,687) | 42 | % | $ | (485,065) | $ | (467,837) | 4 | % | |||||||||||||||||||||||
Segment adjusted EBITDA: | |||||||||||||||||||||||||||||||||||
Product Commerce | $ | 97,840 | $ | (47,873) | NM(3) | $ | 100,717 | $ | (117,162) | NM(3) | |||||||||||||||||||||||||
Developing Offerings | $ | (31,668) | $ | (74,274) | (57) | % | $ | (125,417) | $ | (137,951) | (9) | % | |||||||||||||||||||||||
Trailing Twelve Months Ended June 30, | |||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | % Change | ||||||||||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (331,313) | $ | 74,378 | NM(3) | ||||||||||||||||||||||||||||||
Free cash flow(1) | $ | (1,099,605) | $ | (624,215) | 76 | % |
Three Months Ended | |||||||||||||||||||||||||||||
(in thousands, except net revenues per Active Customer) | June 30, 2021 | September 30, 2021 | December 31, 2021 | March 31, 2022 | June 30, 2022 | ||||||||||||||||||||||||
Active Customers | 17,022 | 16,823 | 17,936 | 18,112 | 17,885 | ||||||||||||||||||||||||
Total net revenues per Active Customer | $ | 263 | $ | 276 | $ | 283 | $ | 283 | $ | 282 |
Three Months Ended June 30, | Six Months Ended June 30, | Trailing Twelve Months Ended June 30, | |||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (18,262) | $ | 30,883 | $ | (73,201) | $ | (152,466) | $ | (331,313) | $ | 74,378 | |||||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||||||
Purchases of property and equipment | (180,768) | (168,665) | (419,674) | (315,496) | (777,841) | (699,003) | |||||||||||||||||||||||||||||
Proceeds from sale of property and equipment | 3,565 | 95 | 7,810 | 125 | 9,549 | 410 | |||||||||||||||||||||||||||||
Free cash flow | $ | (195,465) | $ | (137,687) | $ | (485,065) | $ | (467,837) | $ | (1,099,605) | $ | (624,215) | |||||||||||||||||||||||
Net cash used in investing activities | $ | (180,670) | $ | (155,099) | $ | (429,698) | $ | (305,581) | $ | (799,642) | $ | (727,498) | |||||||||||||||||||||||
Net cash (used in) provided by financing activities | $ | (117,914) | $ | 50,674 | $ | 80,668 | $ | 3,556,358 | $ | 101,160 | $ | 3,681,080 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Total net revenues | $ | 5,037,821 | $ | 4,478,114 | $ | 10,154,507 | $ | 8,684,974 | |||||||||||||||
Net loss | (75,491) | (518,601) | (284,785) | (813,634) | |||||||||||||||||||
Net loss margin | (1.5) | % | (11.6) | % | (2.8) | % | (9.4) | % | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Depreciation and amortization | 60,399 | 46,942 | 119,639 | 94,326 | |||||||||||||||||||
Interest expense | 6,143 | 5,848 | 13,511 | 30,671 | |||||||||||||||||||
Interest income | (7,364) | (1,907) | (10,898) | (2,847) | |||||||||||||||||||
Income tax expense | 340 | 97 | 585 | 105 | |||||||||||||||||||
Other expense (income), net | 9,229 | (373) | 8,739 | 3,453 | |||||||||||||||||||
Equity-based compensation | 72,916 | 50,346 | 128,509 | 137,312 | |||||||||||||||||||
Fulfillment center fire losses | — | 295,501 | — | 295,501 | |||||||||||||||||||
Adjusted EBITDA | $ | 66,172 | $ | (122,147) | $ | (24,700) | $ | (255,113) | |||||||||||||||
Adjusted EBITDA margin | 1.3 | % | (2.7) | % | (0.2) | % | (2.9) | % |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Total net revenues | $ | 5,037,821 | $ | 4,478,114 | $ | 10,154,507 | $ | 8,684,974 | |||||||||||||||
Total net revenues growth | 12 | % | 71 | % | 17 | % | 73 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 629,184 | (362,634) | 1,046,676 | (643,009) | |||||||||||||||||||
Total net revenues, constant currency | $ | 5,667,005 | $ | 4,115,480 | $ | 11,201,183 | $ | 8,041,965 | |||||||||||||||
Total net revenues growth, constant currency | 27 | % | 57 | % | 29 | % | 60 | % | |||||||||||||||
Net retail sales | $ | 4,481,165 | $ | 3,994,506 | $ | 9,037,272 | $ | 7,801,549 | |||||||||||||||
Net retail sales growth | 12 | % | 65 | % | 16 | % | 68 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 559,765 | (323,875) | 931,517 | (577,603) | |||||||||||||||||||
Net retail sales, constant currency | $ | 5,040,930 | $ | 3,670,631 | $ | 9,968,789 | $ | 7,223,946 | |||||||||||||||
Net retail sales growth, constant currency | 26 | % | 52 | % | 28 | % | 55 | % | |||||||||||||||
Net other revenue | $ | 556,656 | $ | 483,608 | $ | 1,117,235 | $ | 883,425 | |||||||||||||||
Net other revenue growth | 15 | % | 151 | % | 26 | % | 139 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 69,419 | (38,759) | 115,159 | (65,406) | |||||||||||||||||||
Net other revenue, constant currency | $ | 626,075 | $ | 444,849 | $ | 1,232,394 | $ | 818,019 | |||||||||||||||
Net other revenue growth, constant currency | 29 | % | 131 | % | 40 | % | 121 | % | |||||||||||||||
Product Commerce | |||||||||||||||||||||||
Net revenues | $ | 4,877,531 | $ | 4,332,725 | $ | 9,813,584 | $ | 8,430,376 | |||||||||||||||
Net revenues growth | 13 | % | 66 | % | 16 | % | 68 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 608,782 | (351,063) | 1,011,535 | (624,160) | |||||||||||||||||||
Net revenues, constant currency | $ | 5,486,313 | $ | 3,981,662 | $ | 10,825,119 | $ | 7,806,216 | |||||||||||||||
Net revenues growth, constant currency | 27 | % | 53 | % | 28 | % | 56 | % | |||||||||||||||
Developing Offerings | |||||||||||||||||||||||
Net revenues | $ | 160,290 | $ | 145,389 | $ | 340,923 | $ | 254,598 | |||||||||||||||
Net revenues growth | 10 | % | 1494 | % | 34 | % | 1,784 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 20,402 | (11,571) | 35,141 | (18,849) | |||||||||||||||||||
Net revenues, constant currency | $ | 180,692 | $ | 133,818 | $ | 376,064 | $ | 235,749 | |||||||||||||||
Net revenues growth, constant currency | 24 | % | 1367 | % | 48 | % | 1,645 | % |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net retail sales | $ | 4,481,165 | $ | 3,994,506 | $ | 9,037,272 | $ | 7,801,549 | |||||||||||||||
Net other revenue | 556,656 | 483,608 | 1,117,235 | 883,425 | |||||||||||||||||||
Total net revenues | 5,037,821 | 4,478,114 | 10,154,507 | 8,684,974 | |||||||||||||||||||
Cost of sales | 3,884,028 | 3,819,620 | 7,957,308 | 7,293,974 | |||||||||||||||||||
Operating, general and administrative | 1,220,936 | 1,173,430 | 2,470,047 | 2,173,252 | |||||||||||||||||||
Total operating cost and expenses | 5,104,964 | 4,993,050 | 10,427,355 | 9,467,226 | |||||||||||||||||||
Operating loss | (67,143) | (514,936) | (272,848) | (782,252) | |||||||||||||||||||
Interest income | 7,364 | 1,907 | 10,898 | 2,847 | |||||||||||||||||||
Interest expense | (6,143) | (5,848) | (13,511) | (30,671) | |||||||||||||||||||
Other (expense) income, net | (9,229) | 373 | (8,739) | (3,453) | |||||||||||||||||||
Loss before income taxes | (75,151) | (518,504) | (284,200) | (813,529) | |||||||||||||||||||
Income tax expense | 340 | 97 | 585 | 105 | |||||||||||||||||||
Net loss | $ | (75,491) | $ | (518,601) | $ | (284,785) | $ | (813,634) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Product Commerce | $ | 4,877,531 | $ | 4,332,725 | $ | 9,813,584 | $ | 8,430,376 | |||||||||||||||
Developing Offerings | 160,290 | 145,389 | 340,923 | 254,598 | |||||||||||||||||||
Total net revenues | $ | 5,037,821 | $ | 4,478,114 | $ | 10,154,507 | $ | 8,684,974 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Product Commerce | $ | 97,840 | $ | (47,873) | $ | 100,717 | $ | (117,162) | |||||||||||||||
Developing Offerings | (31,668) | (74,274) | (125,417) | (137,951) | |||||||||||||||||||
Consolidated adjusted EBITDA | $ | 66,172 | $ | (122,147) | $ | (24,700) | $ | (255,113) |
Six Months Ended June 30, | |||||||||||
(in thousands) | 2022 | 2021 | |||||||||
Net cash used in operating activities | $ | (73,201) | $ | (152,466) | |||||||
Net cash used in investing activities | (429,698) | (305,581) | |||||||||
Net cash provided by financing activities | 80,668 | 3,556,358 | |||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | (115,962) | (38,928) | |||||||||
Net (decrease) increase in cash and cash equivalents, and restricted cash | $ | (538,193) | $ | 3,059,383 | |||||||
Cash and cash equivalents, and restricted cash, as of beginning of period | $ | 3,810,347 | $ | 1,401,302 | |||||||
Cash and cash equivalents, and restricted cash, as of end of period | $ | 3,272,154 | $ | 4,460,685 |
Exhibit Number | Description of Exhibit | Provided Herewith | Incorporated by Reference | |||||||||||||||||||||||||||||||||||
Form | File No. | Exhibit | Filing Date | |||||||||||||||||||||||||||||||||||
3.1 | 10-Q | 001-40155 | 3.1 | November 12, 2021 | ||||||||||||||||||||||||||||||||||
3.2 | 10-Q | 001-40155 | 3.2 | November 12, 2021 | ||||||||||||||||||||||||||||||||||
10.1 | X | |||||||||||||||||||||||||||||||||||||
31.1 | X | |||||||||||||||||||||||||||||||||||||
31.2 | X | |||||||||||||||||||||||||||||||||||||
32.1* | X | |||||||||||||||||||||||||||||||||||||
32.2* | X | |||||||||||||||||||||||||||||||||||||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL 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 Labels Linkbase Document. | |||||||||||||||||||||||||||||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. | |||||||||||||||||||||||||||||||||||||
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
* | Indicates furnished exhibit |
COUPANG, INC. (REGISTRANT) | |||||
By: | /s/ Michael Parker | ||||
Michael Parker | |||||
Chief Accounting Officer (Principal Accounting Officer) |
Participant: | |||||
Date of Grant: | |||||
Vesting Commencement Date: | |||||
Number of Restricted Stock Units: |
3. |
4. |
5. |
6. |
7. |
COUPANG, INC. | |||||
By: | /s/ Bom Kim | ||||
Bom Kim | |||||
Chief Executive Officer (Principal Executive Officer) |
COUPANG, INC. | |||||
By: | /s/ Gaurav Anand | ||||
Gaurav Anand | |||||
Chief Financial Officer (Principal Financial Officer) |
By: | /s/ Bom Kim | ||||
Bom Kim | |||||
Chief Executive Officer (Principal Executive Officer) |
By: | /s/ Gaurav Anand | ||||
Gaurav Anand | |||||
Chief Financial Officer (Principal Financial Officer) |