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 | ||||||||
September 30, 2022 | December 31, 2021 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 2,903,052 | $ | 3,487,708 | |||||||
Restricted cash | 156,970 | 319,800 | |||||||||
Accounts receivable, net | 169,424 | 175,350 | |||||||||
Inventories | 1,406,380 | 1,421,501 | |||||||||
Other current assets | 292,215 | 232,447 | |||||||||
Total current assets | 4,928,041 | 5,636,806 | |||||||||
Long-term restricted cash | 192 | 2,839 | |||||||||
Property and equipment, net | 1,540,088 | 1,347,531 | |||||||||
Operating lease right-of-use assets | 1,292,486 | 1,374,629 | |||||||||
Goodwill | 10,121 | 9,739 | |||||||||
Long-term lease deposits and other | 355,733 | 270,290 | |||||||||
Total assets | $ | 8,126,661 | $ | 8,641,834 | |||||||
Liabilities and stockholders' equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 2,940,540 | $ | 3,442,720 | |||||||
Accrued expenses | 248,794 | 304,293 | |||||||||
Deferred revenue | 129,235 | 93,972 | |||||||||
Short-term borrowings | 159,640 | 7,811 | |||||||||
Current portion of long-term debt | 2,719 | 341,717 | |||||||||
Current portion of long-term operating lease obligations | 278,030 | 287,066 | |||||||||
Other current liabilities | 270,295 | 266,709 | |||||||||
Total current liabilities | 4,029,253 | 4,744,288 | |||||||||
Long-term debt | 561,069 | 283,190 | |||||||||
Long-term operating lease obligations | 1,142,179 | 1,201,277 | |||||||||
Defined severance benefits and other | 222,194 | 237,122 | |||||||||
Total liabilities | 5,954,695 | 6,465,877 | |||||||||
Commitments and contingencies (Note 8) | |||||||||||
Stockholders' equity | |||||||||||
Class A common stock, $0.0001 par value, 10,000,000,000 shares authorized, 1,594,140,393 and 1,579,399,667 shares issued and outstanding as of September 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 September 30, 2022 and December 31, 2021 | 177 | 175 | |||||||||
Additional paid-in capital | 8,080,618 | 7,874,038 | |||||||||
Accumulated other comprehensive loss | (64,206) | (47,739) | |||||||||
Accumulated deficit | (5,844,623) | (5,650,517) | |||||||||
Total stockholders' equity | 2,171,966 | 2,175,957 | |||||||||
Total liabilities and stockholders' equity | $ | 8,126,661 | $ | 8,641,834 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net retail sales | $ | 4,540,393 | $ | 4,137,136 | $ | 13,577,665 | $ | 11,938,685 | |||||||||||||||
Net other revenue | 560,941 | 507,569 | 1,678,176 | 1,390,994 | |||||||||||||||||||
Total net revenues | 5,101,334 | 4,644,705 | 15,255,841 | 13,329,679 | |||||||||||||||||||
Cost of sales | 3,867,446 | 3,890,178 | 11,824,754 | 11,184,152 | |||||||||||||||||||
Operating, general and administrative | 1,156,468 | 1,069,639 | 3,626,515 | 3,242,891 | |||||||||||||||||||
Total operating cost and expenses | 5,023,914 | 4,959,817 | 15,451,269 | 14,427,043 | |||||||||||||||||||
Operating income (loss) | 77,420 | (315,112) | (195,428) | (1,097,364) | |||||||||||||||||||
Interest income | 15,403 | 2,603 | 26,301 | 5,450 | |||||||||||||||||||
Interest expense | (6,485) | (7,376) | (19,996) | (38,047) | |||||||||||||||||||
Other income (expense), net | 11,224 | (4,026) | 2,485 | (7,479) | |||||||||||||||||||
Income (loss) before income taxes | 97,562 | (323,911) | (186,638) | (1,137,440) | |||||||||||||||||||
Income tax expense | 6,883 | 66 | 7,468 | 171 | |||||||||||||||||||
Net income (loss) | 90,679 | (323,977) | (194,106) | (1,137,611) | |||||||||||||||||||
Other comprehensive (loss) income: | |||||||||||||||||||||||
Foreign currency translation adjustments, net of tax | (52,758) | 24,266 | (54,717) | 38,887 | |||||||||||||||||||
Actuarial gain (loss) on defined severance benefits, net of tax | 243 | 1,266 | 38,250 | (7,708) | |||||||||||||||||||
Total other comprehensive (loss) income | (52,515) | 25,532 | (16,467) | 31,179 | |||||||||||||||||||
Comprehensive income (loss) | $ | 38,164 | $ | (298,445) | $ | (210,573) | $ | (1,106,432) | |||||||||||||||
Net income (loss) attributable to Class A and Class B common stockholders per share: | |||||||||||||||||||||||
Basic and diluted | $ | 0.05 | $ | (0.19) | $ | (0.11) | $ | (0.87) | |||||||||||||||
Weighted-average shares used in computing net income (loss) per share attributable to Class A and Class B common stockholders: | |||||||||||||||||||||||
Basic | 1,767,275 | 1,747,255 | 1,762,465 | 1,313,234 | |||||||||||||||||||
Diluted | 1,790,941 | 1,747,255 | 1,762,465 | 1,313,234 |
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 | |||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 90,679 | 90,679 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments, net of tax | — | — | — | — | — | — | — | (52,758) | — | (52,758) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial gain on defined severance benefits, net of tax | — | — | — | — | — | — | — | 243 | — | 243 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon exercise of stock options | — | — | — | — | 1,204 | — | 2,631 | — | — | 2,631 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon settlement of restricted stock units | — | — | — | — | 2,622 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 63,075 | — | — | 63,075 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of September 30, 2022 | — | $ | — | — | $ | — | 1,768,943 | $ | 177 | $ | 8,080,618 | $ | (64,206) | $ | (5,844,623) | $ | 2,171,966 |
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 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (323,977) | (323,977) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments, net of tax | — | — | — | — | — | — | — | 24,266 | — | 24,266 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial gain on defined severance benefits, net of tax | — | — | — | — | — | — | — | 1,266 | — | 1,266 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, equity-based compensation plan | — | — | — | — | 14,776 | 1 | 7,783 | — | — | 7,784 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 56,138 | — | — | 56,138 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of September 30, 2021 | — | $ | — | — | $ | — | 1,750,355 | $ | 174 | $ | 7,813,384 | $ | 86 | $ | (5,245,538) | $ | 2,568,106 |
Nine Months Ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
Operating activities: | |||||||||||
Net loss | $ | (194,106) | $ | (1,137,611) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
Depreciation and amortization | 174,063 | 145,866 | |||||||||
Provision for severance benefits | 124,056 | 100,649 | |||||||||
Equity-based compensation | 191,584 | 193,450 | |||||||||
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 | 231,333 | 187,926 | |||||||||
Non-cash others | 56,536 | 32,786 | |||||||||
Change in operating assets and liabilities: | |||||||||||
Accounts receivable, net | (39,325) | (75,958) | |||||||||
Inventories | (288,761) | (308,559) | |||||||||
Other assets | (273,554) | (182,375) | |||||||||
Accounts payable | 163,508 | 561,528 | |||||||||
Accrued expenses | (6,359) | 50,604 | |||||||||
Deferred revenue | 57,993 | 13,015 | |||||||||
Other liabilities | (212,005) | (94,126) | |||||||||
Net cash used in operating activities | (15,037) | (207,832) | |||||||||
Investing activities: | |||||||||||
Purchases of property and equipment | (703,074) | (505,554) | |||||||||
Proceeds from sale of property and equipment | 10,600 | 960 | |||||||||
Other investing activities | (25,979) | (2,218) | |||||||||
Net cash used in investing activities | (718,453) | (506,812) | |||||||||
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 | 14,998 | 57,521 | |||||||||
Proceeds from short-term borrowings and long-term debt | 543,185 | 308,772 | |||||||||
Repayment of short-term borrowings and long-term debt | (337,071) | (111,472) | |||||||||
Net short-term borrowings and other financing activities | 5,377 | (2,289) | |||||||||
Net cash provided by financing activities | 226,489 | 3,672,191 | |||||||||
Effect of exchange rate changes on cash and cash equivalents, and restricted cash | (243,132) | (88,842) | |||||||||
Net (decrease) increase in cash and cash equivalents, and restricted cash | (750,133) | 2,868,705 | |||||||||
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 | $ | 3,060,214 | $ | 4,270,007 | |||||||
Supplemental disclosure of cash-flow information: | |||||||||||
Cash paid for income taxes, net of refunds | $ | 2,851 | $ | 1,088 | |||||||
Cash paid for interest | $ | 17,142 | $ | 14,175 | |||||||
Non-cash investing and financing activities: | |||||||||||
Decrease in property and equipment-related accounts payable | $ | (72,052) | $ | (5,516) | |||||||
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 September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net retail sales | $ | 4,540,393 | $ | 4,137,136 | $ | 13,577,665 | $ | 11,938,685 | |||||||||||||||
Third-party merchant services | 447,868 | 450,634 | 1,414,768 | 1,231,799 | |||||||||||||||||||
Other revenue | 113,073 | 56,935 | 263,408 | 159,195 | |||||||||||||||||||
Total net revenues | $ | 5,101,334 | $ | 4,644,705 | $ | 15,255,841 | $ | 13,329,679 |
(in thousands) | September 30, 2022 | December 31, 2021 | |||||||||
Land | $ | 236,691 | $ | 140,786 | |||||||
Buildings | 268,891 | 320,059 | |||||||||
Equipment and furniture | 537,280 | 551,304 | |||||||||
Leasehold improvements | 419,447 | 340,468 | |||||||||
Vehicles | 124,313 | 168,585 | |||||||||
Software | 22,154 | 34,582 | |||||||||
Construction in progress | 371,464 | 200,735 | |||||||||
Property and equipment, gross | 1,980,240 | 1,756,519 | |||||||||
Less: Accumulated depreciation and amortization | (440,152) | (408,988) | |||||||||
Property and equipment, net | $ | 1,540,088 | $ | 1,347,531 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Operating lease cost | $ | 100,616 | $ | 87,814 | $ | 307,160 | $ | 247,566 | |||||||||||||||
Variable and short-term lease cost | 10,348 | 9,895 | 29,910 | 26,784 | |||||||||||||||||||
Total operating lease cost | $ | 110,964 | $ | 97,709 | $ | 337,070 | $ | 274,350 |
Nine Months Ended September 30, | |||||||||||
(in thousands) | 2022 | 2021 | |||||||||
Cash paid for the amount used to measure the operating lease liabilities | $ | 273,485 | $ | 204,791 | |||||||
Operating lease assets obtained in exchange for lease obligations | $ | 355,149 | $ | 485,788 | |||||||
Net increase to operating lease right-of-use assets resulting from remeasurements of lease obligations | $ | 4,637 | $ | 40,812 |
September 30, 2022 | December 31, 2021 | ||||||||||
Operating leases weighted-average remaining lease term | 5.8 years | 5.8 years | |||||||||
Operating leases weighted-average discount rate | 6.67 | % | 6.17 | % |
September 30, 2022 | |||||||||||||||||||||||
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
Financial assets: | |||||||||||||||||||||||
Cash and cash equivalents | $ | 2,903,052 | $ | — | $ | — | $ | 2,903,052 | |||||||||||||||
Restricted cash | |||||||||||||||||||||||
Time deposit | 96,525 | — | — | 96,525 | |||||||||||||||||||
Money market trust | 60,445 | — | — | 60,445 | |||||||||||||||||||
Other current assets | |||||||||||||||||||||||
Time deposit | 6,970 | — | — | 6,970 | |||||||||||||||||||
Long-term restricted cash | |||||||||||||||||||||||
Time deposit | 192 | — | — | 192 | |||||||||||||||||||
Total financial assets | $ | 3,067,184 | $ | — | $ | — | $ | 3,067,184 |
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) | September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||
Maturity Date | Interest rate (%) | Borrowing Limit | ||||||||||||||||||||||||||||||
February 2024(1) | (4) | $ | 1,000,000 | $ | — | $ | — | |||||||||||||||||||||||||
February 2023 - April 2025(2) | 2.65 | – | 4.45 | 3,617 | 3,617 | 20,952 | ||||||||||||||||||||||||||
October 2023 - March 2027(3) | 2.87 | – | 5.95 | 717,035 | 563,283 | 605,229 | ||||||||||||||||||||||||||
Total principal long-term debt | $ | 1,720,652 | $ | 566,900 | $ | 626,181 | ||||||||||||||||||||||||||
Less: current portion of long-term debt | (2,719) | (341,717) | ||||||||||||||||||||||||||||||
Less: unamortized discounts | (3,112) | (1,274) | ||||||||||||||||||||||||||||||
Total long-term debt | $ | 561,069 | $ | 283,190 |
(in thousands) | Unconditional purchase obligations (unrecognized) | Long-term debt (including interest) | Operating leases | Total | |||||||||||||||||||
Remainder of 2022 | $ | 73,355 | $ | 3,276 | $ | 87,757 | $ | 164,388 | |||||||||||||||
2023 | 279,732 | 110,228 | 354,732 | 744,692 | |||||||||||||||||||
2024 | 263,352 | 178,923 | 324,544 | 766,819 | |||||||||||||||||||
2025 | 200,348 | 13,529 | 270,896 | 484,773 | |||||||||||||||||||
2026 | 177,769 | 52,483 | 205,547 | 435,799 | |||||||||||||||||||
Thereafter | 358,378 | 281,715 | 507,182 | 1,147,275 | |||||||||||||||||||
Total undiscounted payments | $ | 1,352,934 | $ | 640,154 | $ | 1,750,658 | $ | 3,743,746 | |||||||||||||||
Less: lease imputed interest | (330,449) | ||||||||||||||||||||||
Total lease commitments | $ | 1,420,209 |
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 | ||||||||
Granted | 2,890 | $ | 16.49 | ||||||||
Vested | (2,622) | $ | 20.18 | ||||||||
Forfeited / cancelled | (3,834) | $ | 15.13 | ||||||||
September 30, 2022 | 34,871 | $ | 19.87 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Cost of sales | $ | 3,996 | $ | 2,928 | $ | 11,868 | $ | 7,281 | |||||||||||||||
Operating, general and administrative | 59,079 | 53,210 | 179,716 | 186,169 | |||||||||||||||||||
Total equity-based compensation expense | $ | 63,075 | $ | 56,138 | $ | 191,584 | $ | 193,450 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Current service costs | $ | 33,066 | $ | 32,502 | $ | 109,722 | $ | 95,281 | |||||||||||||||
Interest expense | 2,446 | 854 | 5,777 | 2,039 | |||||||||||||||||||
Amortization of: | |||||||||||||||||||||||
Prior service credit | 810 | 23 | 2,582 | 69 | |||||||||||||||||||
Net actuarial loss | 298 | 1,242 | 5,975 | 3,260 | |||||||||||||||||||
Net periodic benefit costs charged to expense | $ | 36,620 | $ | 34,621 | $ | 124,056 | $ | 100,649 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Net income (loss) | $ | 90,679 | $ | (323,977) | $ | (194,106) | $ | (1,137,611) | |||||||||||||||
Denominator: | |||||||||||||||||||||||
Weighted-average shares used in computing net income (loss) per share attributable to Class A and Class B common stockholders: | |||||||||||||||||||||||
Basic | 1,767,275 | 1,747,255 | 1,762,465 | 1,313,234 | |||||||||||||||||||
Dilutive effect of equity compensation awards | 23,666 | — | — | — | |||||||||||||||||||
Diluted | 1,790,941 | 1,747,255 | 1,762,465 | 1,313,234 | |||||||||||||||||||
Net income (loss) attributable to Class A and Class B common stockholders per share: | |||||||||||||||||||||||
Basic and diluted | $ | 0.05 | $ | (0.19) | $ | (0.11) | $ | (0.87) | |||||||||||||||
Anti-dilutive shares (rounded) | 6,000 | 42,000 | 25,000 | 50,000 | |||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net revenues | |||||||||||||||||||||||
Product Commerce | $ | 4,947,174 | $ | 4,481,525 | $ | 14,760,758 | $ | 12,911,901 | |||||||||||||||
Developing Offerings | 154,160 | 163,180 | 495,083 | 417,778 | |||||||||||||||||||
Total net revenues | $ | 5,101,334 | $ | 4,644,705 | $ | 15,255,841 | $ | 13,329,679 | |||||||||||||||
Segment adjusted EBITDA | |||||||||||||||||||||||
Product Commerce | $ | 239,222 | $ | (118,235) | $ | 339,939 | $ | (235,397) | |||||||||||||||
Developing Offerings | (44,303) | (89,199) | (169,720) | (227,150) | |||||||||||||||||||
Total segment adjusted EBITDA | $ | 194,919 | $ | (207,434) | $ | 170,219 | $ | (462,547) | |||||||||||||||
Reconciling items: | |||||||||||||||||||||||
Depreciation and amortization | $ | (54,424) | $ | (51,540) | $ | (174,063) | $ | (145,866) | |||||||||||||||
Equity-based compensation | (63,075) | (56,138) | (191,584) | (193,450) | |||||||||||||||||||
Interest expense | (6,485) | (7,376) | (19,996) | (38,047) | |||||||||||||||||||
Interest income | 15,403 | 2,603 | 26,301 | 5,450 | |||||||||||||||||||
Other income (expense), net | 11,224 | (4,026) | 2,485 | (7,479) | |||||||||||||||||||
Fulfillment center fire losses | — | — | — | (295,501) | |||||||||||||||||||
Income (loss) before income taxes | $ | 97,562 | $ | (323,911) | $ | (186,638) | $ | (1,137,440) |
(in thousands) | Three Months Ended September 30, | % Change | Nine Months Ended September 30, | % Change | |||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
Total net revenues | $ | 5,101,334 | $ | 4,644,705 | 10 | % | $ | 15,255,841 | $ | 13,329,679 | 14 | % | |||||||||||||||||||||||
Total net revenues, constant currency(1) | $ | 5,914,613 | $ | 4,513,626 | 27 | % | $ | 17,115,796 | $ | 12,555,591 | 28 | % | |||||||||||||||||||||||
Gross profit(2) | $ | 1,233,888 | $ | 754,527 | 64 | % | $ | 3,431,087 | $ | 2,145,527 | 60 | % | |||||||||||||||||||||||
Net income (loss)(4) | $ | 90,679 | $ | (323,977) | NM(3) | $ | (194,106) | $ | (1,137,611) | (83) | % | ||||||||||||||||||||||||
Net income (loss) margin | 1.8 | % | (7.0) | % | (1.3) | % | (8.5) | % | |||||||||||||||||||||||||||
Adjusted EBITDA(1) | $ | 194,919 | $ | (207,434) | NM(3) | $ | 170,219 | $ | (462,547) | NM(3) | |||||||||||||||||||||||||
Adjusted EBITDA margin(1) | 3.8 | % | (4.5) | % | 1.1 | % | (3.5) | % | |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 58,164 | $ | (55,366) | NM(3) | $ | (15,037) | $ | (207,832) | (93) | % | ||||||||||||||||||||||||
Free cash flow(1) | $ | (222,446) | $ | (244,589) | (9) | % | $ | (707,511) | $ | (712,426) | (1) | % | |||||||||||||||||||||||
Segment adjusted EBITDA: | |||||||||||||||||||||||||||||||||||
Product Commerce | $ | 239,222 | $ | (118,235) | NM(3) | $ | 339,939 | $ | (235,397) | NM(3) | |||||||||||||||||||||||||
Developing Offerings | $ | (44,303) | $ | (89,199) | (50) | % | $ | (169,720) | $ | (227,150) | (25) | % | |||||||||||||||||||||||
Trailing Twelve Months Ended September 30, | % Change | ||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | |||||||||||||||||||||||||||||||||
Net cash used in operating activities | $ | (217,783) | $ | (191,366) | 14 | % | |||||||||||||||||||||||||||||
Free cash flow(1) | $ | (1,077,462) | $ | (865,364) | 25 | % |
Three Months Ended | |||||||||||||||||||||||||||||
(in thousands, except net revenues per Active Customer) | September 30, 2021 | December 31, 2021 | March 31, 2022 | June 30, 2022 | September 30, 2022 | ||||||||||||||||||||||||
Active Customers | 16,823 | 17,936 | 18,112 | 17,885 | 17,992 | ||||||||||||||||||||||||
Total net revenues per Active Customer | $ | 276 | $ | 283 | $ | 283 | $ | 282 | $ | 284 |
Three Months Ended September 30, | Nine Months Ended September 30, | Trailing Twelve Months Ended September 30, | |||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 58,164 | $ | (55,366) | $ | (15,037) | $ | (207,832) | $ | (217,783) | $ | (191,366) | |||||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||||||
Purchases of land and buildings | (156,782) | (47,564) | (205,274) | (176,727) | (243,609) | (242,731) | |||||||||||||||||||||||||||||
Purchases of equipment | (126,618) | (142,494) | (497,800) | (328,827) | (627,574) | (432,512) | |||||||||||||||||||||||||||||
Total purchases of property and equipment | (283,400) | (190,058) | (703,074) | (505,554) | (871,183) | (675,243) | |||||||||||||||||||||||||||||
Proceeds from sale of property and equipment | 2,790 | 835 | 10,600 | 960 | 11,504 | 1,245 | |||||||||||||||||||||||||||||
Total adjustments | $ | (280,610) | $ | (189,223) | $ | (692,474) | $ | (504,594) | $ | (859,679) | $ | (673,998) | |||||||||||||||||||||||
Free cash flow | $ | (222,446) | $ | (244,589) | $ | (707,511) | $ | (712,426) | $ | (1,077,462) | $ | (865,364) | |||||||||||||||||||||||
Net cash used in investing activities | $ | (288,755) | $ | (201,231) | $ | (718,453) | $ | (506,812) | $ | (887,166) | $ | (677,118) | |||||||||||||||||||||||
Net cash provided by financing activities | $ | 145,821 | $ | 115,833 | $ | 226,489 | $ | 3,672,191 | $ | 131,148 | $ | 3,742,156 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Total net revenues | $ | 5,101,334 | $ | 4,644,705 | $ | 15,255,841 | $ | 13,329,679 | |||||||||||||||
Net income (loss) | 90,679 | (323,977) | (194,106) | (1,137,611) | |||||||||||||||||||
Net income (loss) margin | 1.8 | % | (7.0) | % | (1.3) | % | (8.5) | % | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Depreciation and amortization | 54,424 | 51,540 | 174,063 | 145,866 | |||||||||||||||||||
Interest expense | 6,485 | 7,376 | 19,996 | 38,047 | |||||||||||||||||||
Interest income | (15,403) | (2,603) | (26,301) | (5,450) | |||||||||||||||||||
Income tax expense | 6,883 | 66 | 7,468 | 171 | |||||||||||||||||||
Other (income) expense, net | (11,224) | 4,026 | (2,485) | 7,479 | |||||||||||||||||||
Equity-based compensation | 63,075 | 56,138 | 191,584 | 193,450 | |||||||||||||||||||
Fulfillment center fire losses | — | — | — | 295,501 | |||||||||||||||||||
Adjusted EBITDA | $ | 194,919 | $ | (207,434) | $ | 170,219 | $ | (462,547) | |||||||||||||||
Adjusted EBITDA margin | 3.8 | % | (4.5) | % | 1.1 | % | (3.5) | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Consolidated | |||||||||||||||||||||||
Total net revenues | $ | 5,101,334 | $ | 4,644,705 | $ | 15,255,841 | $ | 13,329,679 | |||||||||||||||
Total net revenues growth | 10 | % | 48 | % | 14 | % | 63 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 813,279 | (131,079) | 1,859,955 | (774,088) | |||||||||||||||||||
Total net revenues, constant currency | $ | 5,914,613 | $ | 4,513,626 | $ | 17,115,796 | $ | 12,555,591 | |||||||||||||||
Total net revenues growth, constant currency | 27 | % | 44 | % | 28 | % | 54 | % | |||||||||||||||
Net retail sales | $ | 4,540,393 | $ | 4,137,136 | $ | 13,577,665 | $ | 11,938,685 | |||||||||||||||
Net retail sales growth | 10 | % | 43 | % | 14 | % | 58 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 723,839 | (115,707) | 1,655,356 | (693,310) | |||||||||||||||||||
Net retail sales, constant currency | $ | 5,264,232 | $ | 4,021,429 | $ | 15,233,021 | $ | 11,245,375 | |||||||||||||||
Net retail sales growth, constant currency | 27 | % | 39 | % | 28 | % | 49 | % | |||||||||||||||
Net other revenue | $ | 560,941 | $ | 507,569 | $ | 1,678,176 | $ | 1,390,994 | |||||||||||||||
Net other revenue growth | 11 | % | 113 | % | 21 | % | 129 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 89,440 | (15,372) | 204,599 | (80,778) | |||||||||||||||||||
Net other revenue, constant currency | $ | 650,381 | $ | 492,197 | $ | 1,882,775 | $ | 1,310,216 | |||||||||||||||
Net other revenue growth, constant currency | 28 | % | 106 | % | 35 | % | 115 | % | |||||||||||||||
Product Commerce | |||||||||||||||||||||||
Net revenues | $ | 4,947,174 | $ | 4,481,525 | $ | 14,760,758 | $ | 12,911,901 | |||||||||||||||
Net revenues growth | 10 | % | 44 | % | 14 | % | 59 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 788,061 | (125,667) | 1,799,596 | (749,827) | |||||||||||||||||||
Net revenues, constant currency | $ | 5,735,235 | $ | 4,355,858 | $ | 16,560,354 | $ | 12,162,074 | |||||||||||||||
Net revenues growth, constant currency | 28 | % | 40 | % | 28 | % | 50 | % | |||||||||||||||
Developing Offerings | |||||||||||||||||||||||
Net revenues | $ | 154,160 | $ | 163,180 | $ | 495,083 | $ | 417,778 | |||||||||||||||
Net revenues growth | (6) | % | 547 | % | 19 | % | 979 | % | |||||||||||||||
Adjustment: | |||||||||||||||||||||||
Exchange rate effect | 25,218 | (5,412) | 60,359 | (24,261) | |||||||||||||||||||
Net revenues, constant currency | $ | 179,378 | $ | 157,768 | $ | 555,442 | $ | 393,517 | |||||||||||||||
Net revenues growth, constant currency | 10 | % | 526 | % | 33 | % | 916 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net retail sales | $ | 4,540,393 | $ | 4,137,136 | $ | 13,577,665 | $ | 11,938,685 | |||||||||||||||
Net other revenue | 560,941 | 507,569 | 1,678,176 | 1,390,994 | |||||||||||||||||||
Total net revenues | 5,101,334 | 4,644,705 | 15,255,841 | 13,329,679 | |||||||||||||||||||
Cost of sales | 3,867,446 | 3,890,178 | 11,824,754 | 11,184,152 | |||||||||||||||||||
Operating, general and administrative | 1,156,468 | 1,069,639 | 3,626,515 | 3,242,891 | |||||||||||||||||||
Total operating cost and expenses | 5,023,914 | 4,959,817 | 15,451,269 | 14,427,043 | |||||||||||||||||||
Operating income (loss) | 77,420 | (315,112) | (195,428) | (1,097,364) | |||||||||||||||||||
Interest income | 15,403 | 2,603 | 26,301 | 5,450 | |||||||||||||||||||
Interest expense | (6,485) | (7,376) | (19,996) | (38,047) | |||||||||||||||||||
Other income (expense), net | 11,224 | (4,026) | 2,485 | (7,479) | |||||||||||||||||||
Income (loss) before income taxes | 97,562 | (323,911) | (186,638) | (1,137,440) | |||||||||||||||||||
Income tax expense | 6,883 | 66 | 7,468 | 171 | |||||||||||||||||||
Net income (loss) | $ | 90,679 | $ | (323,977) | $ | (194,106) | $ | (1,137,611) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Product Commerce | $ | 4,947,174 | $ | 4,481,525 | $ | 14,760,758 | $ | 12,911,901 | |||||||||||||||
Developing Offerings | 154,160 | 163,180 | 495,083 | 417,778 | |||||||||||||||||||
Total net revenues | $ | 5,101,334 | $ | 4,644,705 | $ | 15,255,841 | $ | 13,329,679 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Product Commerce | $ | 239,222 | $ | (118,235) | $ | 339,939 | $ | (235,397) | |||||||||||||||
Developing Offerings | (44,303) | (89,199) | (169,720) | (227,150) | |||||||||||||||||||
Consolidated adjusted EBITDA | $ | 194,919 | $ | (207,434) | $ | 170,219 | $ | (462,547) |
Nine Months Ended September 30, | |||||||||||
(in thousands) | 2022 | 2021 | |||||||||
Net cash used in operating activities | $ | (15,037) | $ | (207,832) | |||||||
Net cash used in investing activities | (718,453) | (506,812) | |||||||||
Net cash provided by financing activities | 226,489 | 3,672,191 | |||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | (243,132) | (88,842) | |||||||||
Net (decrease) increase in cash and cash equivalents, and restricted cash | $ | (750,133) | $ | 2,868,705 | |||||||
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 | $ | 3,060,214 | $ | 4,270,007 |
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 management contract or compensatory plan | ||||
* | Indicates furnished exhibit |
COUPANG, INC. (REGISTRANT) | |||||
By: | /s/ Jonathan Lee | ||||
Jonathan Lee | |||||
Chief Accounting Officer (Principal Accounting Officer) |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
CONSULTANT: | |||||
Thuan Pham | |||||
COUPANG, INC. | |||||
By: | |||||
Name: HL Rogers | |||||
Title: General Counsel and Chief Administrative Officer |
COUPANG GLOBAL, LLC | |||||
By: | |||||
Name: James Roe | |||||
Title: Deputy General Counsel |
8 |
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) |