| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
5500
(Primary Standard Industrial
Classification Code Number) |
| |
83-2456129
(I.R.S. Employer
Identification Number) |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☒
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☒
|
|
| | | | | | 1 | | | |
| | | | | | 7 | | | |
| | | | | | 9 | | | |
| | | | | | 33 | | | |
| | | | | | 34 | | | |
| | | | | | 35 | | | |
| | | | | | 36 | | | |
| | | | | | 60 | | | |
| | | | | | 71 | | | |
| | | | | | 78 | | | |
| | | | | | 84 | | | |
| | | | | | 88 | | | |
| | | | | | 90 | | | |
| | | | | | 95 | | | |
| | | | | | 106 | | | |
| | | | | | 108 | | | |
| | | | | | 108 | | | |
| | | | | | 109 | | | |
| | | | | | F-1 | | |
| | | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
|
Retail vehicles sold
|
| | | | 2,554 | | | | | | 1,453 | | | | | | 6,215 | | | | | | 6,435 | | | | | | 4,077 | | |
|
Number of hubs
|
| | | | 11 | | | | | | 8 | | | | | | 8 | | | | | | 8 | | | | | | 8 | | |
|
Average monthly unique visitors
|
| | | | 178,783 | | | | | | 56,931 | | | | | | 66,505 | | | | | | 57,151 | | | | | | 39,781 | | |
|
Vehicles available for sale
|
| | | | 1,581 | | | | | | 1,681 | | | | | | 2,019 | | | | | | 1,061 | | | | | | 1,067 | | |
|
Retail gross profit per unit
|
| | | $ | 1,182 | | | | | $ | 1,637 | | | | | $ | 1,797 | | | | | $ | 1,393 | | | | | $ | 1,602 | | |
|
Percentage of unit sales via consignment
|
| |
82%
|
| |
48%
|
| |
66%
|
| |
46%
|
| |
41%
|
| |||||||||||||||
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(unaudited, $ in thousands)
|
| |||||||||
|
Retail vehicle sales
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
|
Wholesale vehicle sales
|
| | | | 4,568 | | | | | | 3,311 | | |
|
Finance and insurance, net
|
| | | | 1,554 | | | | | | 892 | | |
|
Lease income, net
|
| | | | 107 | | | | | | 145 | | |
|
Total revenues
|
| | | | 56,612 | | | | | | 25,390 | | |
|
Cost of sales (exclusive of depreciation)
|
| | | | 54,604 | | | | | | 22,918 | | |
|
Gross profit
|
| | | | 2,008 | | | | | | 2,472 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 18,873 | | | | | | 3,916 | | |
|
Stock-based compensation expense
|
| | | | 41,963 | | | | | | 34 | | |
|
Depreciation expense
|
| | | | 383 | | | | | | 100 | | |
|
Management fee expense – related party
|
| | | | 2 | | | | | | 62 | | |
|
Total operating expenses
|
| | | | 61,221 | | | | | | 4,112 | | |
|
Loss from operations
|
| | | | (59,213) | | | | | | (1,640) | | |
|
Interest expense
|
| | | | 175 | | | | | | 149 | | |
|
Other income (expense), net
|
| | | | | | | | | | | | |
|
Change in fair value of Merger warrants liability
|
| | | | 12,358 | | | | | | — | | |
|
Change in fair value of redeemable convertible preferred stock tranche obligation
|
| | | | — | | | | | | 284 | | |
|
Change in fair value of earnout provision
|
| | | | 31,846 | | | | | | — | | |
|
Other income (expense)
|
| | | | 162 | | | | | | 3 | | |
|
Total other income (expense), net
|
| | | | 44,366 | | | | | | 287 | | |
|
Loss before income tax expense
|
| | | | (15,022) | | | | | | (1,502) | | |
|
Income tax expense
|
| | | | — | | | | | | 5 | | |
|
Net loss
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(audited, $ in thousands)
|
| |||||||||||||||
|
Retail vehicle sales
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
|
Wholesale vehicle sales
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 3,153 | | |
|
Finance and insurance, net
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 1,608 | | |
|
Lease income, net
|
| | | | 490 | | | | | | 533 | | | | | | 142 | | |
|
Total revenues
|
| | | | 118,625 | | | | | | 102,486 | | | | | | 58,351 | | |
|
Cost of sales (exclusive of depreciation)
|
| | | | 107,369 | | | | | | 93,780 | | | | | | 52,708 | | |
|
Gross profit
|
| | | | 11,256 | | | | | | 8,706 | | | | | | 5,643 | | |
| Operating expenses: | | | | | | | | | | | | | | | |||||
|
Selling, general and administrative
|
| | | | 17,552 | | | | | | 18,305 | | | | | | 11,661 | | |
|
Depreciation expense
|
| | | | 341 | | | | | | 504 | | | | | | 338 | | |
|
Management fee expense – related party
|
| | | | 215 | | | | | | 250 | | | | | | 250 | | |
|
Total operating expenses
|
| | | | 18,108 | | | | | | 19,059 | | | | | | 12,249 | | |
|
Loss from operations
|
| | | | (6,852) | | | | | | (10,353) | | | | | | (6,606) | | |
|
Interest expense
|
| | | | 518 | | | | | | 651 | | | | | | 466 | | |
| Other income (expense), net | | | | | | | | | | | | | | | |||||
|
Management fee income – related party
|
| | | | — | | | | | | — | | | | | | 127 | | |
|
Change in fair value of warrants liability
|
| | | | (14) | | | | | | 24 | | | | | | (2) | | |
|
Change in fair value of redeemable convertible preferred stock tranche obligation
|
| | | | 923 | | | | | | (1,396) | | | | | | (272) | | |
|
Other income (expense)
|
| | | | (81) | | | | | | (291) | | | | | | 662 | | |
|
Total other income (expense), net
|
| | | | 828 | | | | | | (1,663) | | | | | | 515 | | |
|
Loss before income tax expense
|
| | | | (6,542) | | | | | | (12,667) | | | | | | (6,557) | | |
|
Income tax expense
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
|
Net loss
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| | | |
Three Months Ended March 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
Change
|
| |||||||||
| | | |
($ in thousands, except per unit metrics)
|
| |||||||||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | |
|
Retail vehicle sales
|
| | | $ | 50,383 | | | | | $ | 21,042 | | | | | | 139.4% | | |
|
Wholesale vehicle sales
|
| | | | 4,568 | | | | | | 3,311 | | | | | | 38.0% | | |
|
Finance and insurance, net
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
|
Lease income, net
|
| | | | 107 | | | | | | 145 | | | | | | (26.2)% | | |
|
Total revenues
|
| | | | 56,612 | | | | | | 25,390 | | | | | | 123.0% | | |
| Cost of sales: | | | | | | | | | | | | | | | | | | | |
|
Retail vehicle cost of sales
|
| | | $ | 48,917 | | | | | | 19,555 | | | | | | 150.2% | | |
|
Wholesale vehicle cost of sales
|
| | | | 5,687 | | | | | | 3,363 | | | | | | 69.1% | | |
|
Total cost of sales
|
| | | $ | 54,604 | | | | | $ | 22,918 | | | | | | 138.3% | | |
| Gross profit: | | | | | | | | | | | | | | | | | | | |
|
Retail vehicle gross profit
|
| | | $ | 1,466 | | | | | $ | 1,487 | | | | | | (1.4)% | | |
|
Wholesale vehicle gross profit
|
| | | | (1,119) | | | | | | (52) | | | | | | (2,051.9)% | | |
|
Finance and insurance gross profit
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
|
Lease income, net
|
| | | | 107 | | | | | | 145 | | | | | | (26.2)% | | |
|
Total gross profit
|
| | | $ | 2,008 | | | | | $ | 2,472 | | | | | | (18.8)% | | |
| Retail gross profit per unit(1): | | | | | | | | | | | | | | | | | | | |
|
Retail vehicles gross profit
|
| | | $ | 1,466 | | | | | $ | 1,487 | | | | | | (1.4)% | | |
|
Finance and insurance gross profit
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
|
Total retail vehicles and finance and insurance gross profit
|
| | | $ | 3,020 | | | | | $ | 2,379 | | | | | | 26.9% | | |
|
Retail vehicles unit sales
|
| | | | 2,554 | | | | | | 1,453 | | | | | | 75.8% | | |
|
Retail vehicles gross profit per unit
|
| | | $ | 1,182 | | | | | $ | 1,637 | | | | | | (27.8)% | | |
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
($ in thousands)
|
| |||||||||
|
Compensation and benefits(1)
|
| | | $ | 6,856 | | | | | $ | 2,118 | | |
|
Marketing
|
| | | | 2,526 | | | | | | 541 | | |
|
Technology
|
| | | | 2,925 | | | | | | 158 | | |
|
Other costs(2)
|
| | | | 6,566 | | | | | | 1,099 | | |
|
Total selling, general and administrative expenses
|
| | | $ | 18,873 | | | | | $ | 3,916 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
Change
|
| |
2018
|
| |
Change
|
| |||||||||||||||
| | | |
($ in thousands, except per unit metrics)
|
| |||||||||||||||||||||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retail vehicle sales
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | | 15.3% | | | | | $ | 53,448 | | | | | | 69.1% | | |
|
Wholesale vehicle sales
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 18.1% | | | | | | 3,153 | | | | | | 168.1% | | |
|
Finance and insurance, net
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 25.1% | | | | | | 1,608 | | | | | | 93.8% | | |
|
Lease income, net
|
| | | | 490 | | | | | | 533 | | | | | | (8.1)% | | | | | | 142 | | | | | | 275.4% | | |
|
Total revenues
|
| | | $ | 118,625 | | | | | $ | 102,486 | | | | | | 15.7% | | | | | $ | 58,351 | | | | | | 75.6% | | |
| Cost of sales (exclusive of depreciation): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retail vehicle cost of sales
|
| | | $ | 96,983 | | | | | $ | 84,534 | | | | | | 14.7% | | | | | $ | 48,523 | | | | | | 74.2% | | |
|
Wholesale vehicle cost of sales
|
| | | | 10,386 | | | | | | 9,246 | | | | | | 12.3% | | | | | | 4,185 | | | | | | 120.9% | | |
|
Total cost of sales
|
| | | $ | 107,369 | | | | | $ | 93,780 | | | | | | 14.5% | | | | | $ | 52,708 | | | | | | 77.9% | | |
| Gross profit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retail vehicle gross profit
|
| | | $ | 7,270 | | | | | $ | 5,848 | | | | | | 24.3% | | | | | $ | 4,925 | | | | | | 18.7% | | |
|
Wholesale vehicle gross profit
|
| | | | (402) | | | | | | (792) | | | | | | (49.2)% | | | | | | (1,032) | | | | | | (23.3)% | | |
|
Finance and insurance gross profit
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 25.1% | | | | | | 1,608 | | | | | | 93.8% | | |
|
Lease income, net
|
| | | | 490 | | | | | | 533 | | | | | | (8.1)% | | | | | | 142 | | | | | | 275.4% | | |
|
Total gross profit
|
| | | $ | 11,256 | | | | | $ | 8,706 | | | | | | 29.3% | | | | | $ | 5,643 | | | | | | 54.3% | | |
| Unit sales information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retail vehicles unit sales
|
| | | | 6,215 | | | | | | 6,435 | | | | | | (3.4)% | | | | | | 4,077 | | | | | | 57.8% | | |
|
Wholesale vehicles unit sales
|
| | | | 1,059 | | | | | | 1,159 | | | | | | (8.6)% | | | | | | 610 | | | | | | 90.0% | | |
| Gross profit per unit(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retail vehicles gross profit per unit
|
| | | $ | 1,797 | | | | | $ | 1,393 | | | | | | 29.0% | | | | | $ | 1,602 | | | | | | (13.1)% | | |
|
Wholesale vehicles gross profit per unit
|
| | | | (380) | | | | | | (683) | | | | | | (44.4)% | | | | | | (1,692) | | | | | | (59.6)% | | |
|
Total gross profit per unit
|
| | | $ | 1,547 | | | | | $ | 1,146 | | | | | | 35.0% | | | | | $ | 1,204 | | | | | | (4.8)% | | |
| | | |
Year Ended December 31,
|
| | | | | | | |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
Change
|
| |
2018
|
| |
Change
|
| | | |||||||||||||||||||
| | | |
($ in thousands)
|
| | | | | | | |||||||||||||||||||||||||||
|
Compensation and benefits(1)
|
| | | $ | 7,909 | | | | | $ | 8,992 | | | | | | (12.0)% | | | | | $ | 6,418 | | | | | | 40.1% | | | | | ||||
|
Marketing expense
|
| | | | 2,808 | | | | | | 3,803 | | | | | | (26.2)% | | | | | | 1,871 | | | | | | 103.3% | | | | | ||||
|
Other costs(2)
|
| | | | 6,835 | | | | | | 5,510 | | | | | | (24.0)% | | | | | | 3,372 | | | | | | 63.4% | | | | | ||||
|
Total selling, general and administrative expenses
|
| | | $ | 17,552 | | | | | $ | 18,305 | | | | | | (4.1)% | | | | | $ | 11,661 | | | | | | 57.0% | | | | | ||||
| | | |
Three Months Ended
March 31, |
| | |||||||||||
| | | |
2021
|
| |
2020
|
| | | | ||||||
| | | |
($ in thousands)
|
| | |||||||||||
| Cash Flow Data: | | | | | | | | | | | | | | | ||
|
Net cash provided by (used in) operating activities
|
| | | $ | (19,600) | | | | | $ | 1,125 | | | | ||
|
Net cash provided by (used in) investing activities
|
| | | | (219,486) | | | | | | (659) | | | | ||
|
Net cash provided by (used in) financing activities
|
| | | | 310,746 | | | | | | (1,710) | | | | ||
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
($ in thousands)
|
| |||||||||||||||
| Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
|
Net cash used in operating activities
|
| | | $ | (4,592) | | | | | $ | (5,473) | | | | | $ | (11,761) | | |
|
Net cash used in investing activities
|
| | | | (1,227) | | | | | | (487) | | | | | | (362) | | |
|
Net cash provided by financing activities
|
| | | | 4,530 | | | | | | 8,492 | | | | | | 4,503 | | |
| | | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less than 1 Year
|
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than 5 years
|
| |||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||
|
Floor plan facility(1)
|
| | | $ | 4,125 | | | | | $ | 4,125 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Operating lease obligations
|
| | | | 18,236 | | | | | | 2,158 | | | | | | 7,210 | | | | | | 4,891 | | | | | | 3,977 | | |
|
Total
|
| | | $ | 22,361 | | | | | $ | 6,283 | | | | | $ | 7,210 | | | | | $ | 4,891 | | | | | $ | 3,977 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Michael W. Bor | | |
47
|
| | Chief Executive Officer and Chairman (Class II Director) | |
| John W. Foley II | | |
44
|
| | Chief Operating Officer | |
| Daniel A. Valerian | | |
47
|
| | Chief Technology Officer | |
| Elizabeth Sanders | | |
31
|
| | Chief Administrative Officer | |
| Rebecca C. Polak | | |
50
|
| | Chief Commercial Officer and General Counsel | |
| Thomas W. Stoltz | | |
60
|
| | Chief Financial Officer | |
| Michael Chapman | | |
47
|
| | Chief Marketing Officer | |
| David R. Mitchell | | |
54
|
| | Class I Director | |
| Luis Ignacio Solorzano Aizpuru | | |
48
|
| | Class I Director | |
| Kimberly H. Sheehy | | |
57
|
| | Class I Director | |
| Steven G. Carrel | | |
46
|
| | Class II Director | |
| James E. Skinner | | |
67
|
| | Class II Director | |
| Linda B. Abraham | | |
58
|
| | Class III Director | |
| Sarah M. Kauss | | |
45
|
| | Class III Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(3) |
| |
Non-Equity
Incentive Plan Compensation |
| |
Change in
Pension Value and Nonqualified Deferred Compensation Earnings ($)(4) |
| |
All Other
Compensation ($)(5) |
| |
Total
($) |
| |||||||||||||||||||||||||||
|
Michael W. Bor
Chief Executive Officer |
| | | | 2020 | | | | | | 345,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,957 | | | | | | 382,989 | | |
| | | | 2019 | | | | | | 334,793 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,975 | | | | | | 359,768 | | | ||
|
John W. Foley II
Chief Operating Officer |
| | | | 2020 | | | | | | 206,731 | | | | | | | | | | | | — | | | | | | — | | | | | | 18,750 | | | | | | — | | | | | | 20,478 | | | | | | 245,959 | | |
| | | | 2019 | | | | | | 168,269 | | | | | | | | | | | | — | | | | | | 10,490 | | | | | | 25,500 | | | | | | — | | | | | | 17,106 | | | | | | 221,365 | | | ||
|
Rebecca C. Polak
Chief Commercial Officer and General Counsel |
| | | | 2020 | | | | | | 55,385 | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 175,385 | | |
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
|
Name
|
| |
Options
|
| |
RSUs
|
| |
Earnout RSUs
|
| |||||||||
|
Michael W. Bor
|
| | | | 128,218 | | | | | | 88,106 | | | | | | — | | |
|
John W. Foley
|
| | | | 64,109 | | | | | | 44,053 | | | | | | — | | |
|
Rebecca C. Polak
|
| | | | 303,700 | | | | | | 127,175 | | | | | | 86,175 | | |
| | | | | | | | | |
Option Awards
|
| |||||||||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||||||||
|
Michael W. Bor
|
| | | | 11/1/2015(1) | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | | 4/23/2018(2) | | | | | | — | | | | | | — | | | | | | 60,188 | | | | | | 9.82 | | | | | | 4/23/2028 | | |
| | | | | | 2/4/2020(2) | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | 9.82 | | | | | | 2/4/2030 | | |
|
John W. Foley II
|
| | | | 2/1/2015(1) | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | | 6/1/2016(1) | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | | 1/1/2017 (1) | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | | 5/14/2018 (2) | | | | | | — | | | | | | — | | | | | | 60,188 | | | | | | 9.82 | | | | | | 5/14/2028 | | |
| | | | | | 11/1/2019 (2) | | | | | | — | | | | | | — | | | | | | 40,000 | | | | | | 9.82 | | | | | | 11/1/2029 | | |
|
Rebecca C. Polak
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Name
|
| |
Annual
Base Salary ($) |
| |
Target Bonus
(%) |
| ||||||
|
Michael W. Bor
|
| | | | 600,000 | | | | | | 100 | | |
|
John W. Foley
|
| | | | 400,000 | | | | | | 75 | | |
|
Rebecca C. Polak
|
| | | | 400,000 | | | | | | 75 | | |
|
Name of Beneficial Owners
|
| |
Shares
|
| |
% total
|
| ||||||
| Five Percent Stockholders | | | | | | | | | | | | | |
| TRP(1) | | | | | 21,739,678 | | | | | | 19.1% | | |
|
Acamar Partners Sponsor I LLC(2)
|
| | | | 7,769,355 | | | | | | 6.8% | | |
|
KAR Auction Services, Inc.(3)
|
| | | | 7,154,353 | | | | | | 6.3% | | |
| Directors and Named Executive Officers | | | | | | | | | | | | | |
|
Michael W. Bor(4)
|
| | | | 11,585,166 | | | | | | 10.1% | | |
|
John W. Foley II(5)
|
| | | | 1,199,563 | | | | | | 1.0% | | |
|
Rebecca C. Polak(8)
|
| | | | — | | | | | | — | | |
|
David R. Mitchell(1)
|
| | | | 21,739,678 | | | | | | 19.1% | | |
|
Steven G. Carrel(1)
|
| | | | 21,739,678 | | | | | | 19.1% | | |
|
Luis Ignacio Solorzano Aizpuru(2)
|
| | | | 9,091,843 | | | | | | 7.9% | | |
|
James E. Skinner(6)
|
| | | | 10,000 | | | | | | * | | |
|
Linda B. Abraham
|
| | | | — | | | | | | — | | |
|
Sarah M. Kauss
|
| | | | — | | | | | | — | | |
|
Kimberly H. Sheehy
|
| | | | — | | | | | | — | | |
|
All Directors and Executive Officers as a Group (14 Individuals)(7)
|
| | | | 43,883,636 | | | | | | 37.2% | | |
| | | |
Securities Beneficially
Owned Prior to this Offering |
| |
Securities to be
Sold in this Offering |
| |
Securities Beneficially
Owned After this Offering |
| |||||||||||||||||||||||||||||||||||||||
|
Selling Securityholder
|
| |
Shares of
Class A Common Stock |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock |
| |
%
|
| |
Private
Placement Warrants |
| |
%
|
| ||||||||||||||||||||||||
|
Aaron S. Montgomery(1)
|
| | | | 4,854,700 | | | | |
|
—
|
| | | | | 4,854,700 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Acamar Partners Sponsor I LLC(2)
|
| | | | 13,963,854 | | | | | | 6,074,000 | | | | | | 13,963,854 | | | | | | 6,074,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
FIAM Target Date Blue Chip Growth Commingled Pool By: Fidelity Institutional Asset Management Trust Company, as Trustee(3)
|
| | | | 96,724 | | | | |
|
—
|
| | | | | 96,724 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
| | | |
Securities Beneficially
Owned Prior to this Offering |
| |
Securities to be
Sold in this Offering |
| |
Securities Beneficially
Owned After this Offering |
| |||||||||||||||||||||||||||||||||||||||
|
Selling Securityholder
|
| |
Shares of
Class A Common Stock |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock |
| |
%
|
| |
Private
Placement Warrants |
| |
%
|
| ||||||||||||||||||||||||
|
Fidelity Advisor Series I: Fidelity Advisor Growth Opportunities Fund(3)
|
| | | | 2,399,058 | | | | |
|
—
|
| | | | | 2,399,058 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity Advisors Series I: Fidelity Advisor Series Growth Opportunities Fund(3)
|
| | | | 97,941 | | | | |
|
—
|
| | | | | 97,941 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity Blue Chip Growth Commingled Pool
By: Fidelity Institutional Asset Management Trust Company, as Trustee(3) |
| | | | 33,932 | | | | |
|
—
|
| | | | | 33,932 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity Blue Chip Growth Institutional Trust
By: Its manager Fidelity Investments Canada ULC(3) |
| | | | 3,313 | | | | |
|
—
|
| | | | | 3,313 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity NorthStar Fund, by its
manager Fidelity Investments Canada ULC(3) |
| | | | 116,677 | | | | |
|
—
|
| | | | | 116,677 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity Securities Fund: Fidelity Blue Chip Growth Fund(3)
|
| | | | 1,101,428 | | | | |
|
—
|
| | | | | 1,101,428 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity Securities Fund: Fidelity Blue Chip Growth K6 Fund(3)
|
| | | | 120,038 | | | | |
|
—
|
| | | | | 120,038 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity Securities Fund: Fidelity Flex Large Cap Growth Fund(3)
|
| | | | 1,992 | | | | |
|
—
|
| | | | | 1,992 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity Securities Fund: Fidelity Series Blue Chip Growth Fund(3)
|
| | | | 142,573 | | | | |
|
—
|
| | | | | 142,573 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity Select Portfolios: Select
Automotive Portfolio(3) |
| | | | 13,786 | | | | |
|
—
|
| | | | | 13,786 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Fidelity U.S. Growth Opportunities Investment Trust(3)
|
| | | | 21,198 | | | | |
|
—
|
| | | | | 21,198 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
G. Richard Wagoner, Jr.(4)
|
| | | | 20,000 | | | | |
|
—
|
| | | | | 20,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
HBK Master Fund L.P.(5)
|
| | | | 500,000 | | | | |
|
—
|
| | | | | 500,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Jane Street Global Trading, LLC(6)
|
| | | | 1,001,119 | | | | |
|
—
|
| | | | | 1,000,000 | | | | |
|
—
|
| | | | | 1,119 | | | | |
|
*
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
KAR Auction Services, Inc.(7)
|
| | | | 7,888,275 | | | | |
|
—
|
| | | | | 7,888,275 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Lugard Road Capital Master Fund, LP(8)
|
| | | | 477,230 | | | | |
|
—
|
| | | | | 477,230 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Luxor Capital Partners, LP(9)
|
| | | | 470,276 | | | | |
|
—
|
| | | | | 470,276 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
| | | |
Securities Beneficially
Owned Prior to this Offering |
| |
Securities to be
Sold in this Offering |
| |
Securities Beneficially
Owned After this Offering |
| |||||||||||||||||||||||||||||||||||||||
|
Selling Securityholder
|
| |
Shares of
Class A Common Stock |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock |
| |
%
|
| |
Private
Placement Warrants |
| |
%
|
| ||||||||||||||||||||||||
|
Luxor Capital Partners Offshore
Master Fund, LP(9) |
| | | | 300,673 | | | | |
|
—
|
| | | | | 300,673 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Luxor Wavefront, LP(9)
|
| | | | 251,821 | | | | |
|
—
|
| | | | | 251,821 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
McLarty Alternative Investments LLC(10)
|
| | | | 50,000 | | | | |
|
—
|
| | | | | 50,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Michael W. Bor(11)
|
| | | | 12,831,435 | | | | |
|
—
|
| | | | | 12,831,435 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Nineteen77 Global Merger Arbitrage Master
Limited(12) |
| | | | 230,750 | | | | |
|
—
|
| | | | | 230,750 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Nineteen77 Global Merger Arbitrage Opportunity Fund(12)
|
| | | | 38,500 | | | | |
|
—
|
| | | | | 38,500 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Nineteen77 Global Multi-Strategy Alpha Master Limited(12)
|
| | | | 230,750 | | | | |
|
—
|
| | | | | 230,750 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Scopus Fund Ltd(13)
|
| | | | 33,230 | | | | |
|
—
|
| | | | | 33,230 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Scopus Partners II, L.P.(13)
|
| | | | 93,490 | | | | |
|
—
|
| | | | | 93,490 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Scopus Partners, L.P.(13)
|
| | | | 61,160 | | | | |
|
—
|
| | | | | 61,160 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Scopus Vista Funds Ltd(13)
|
| | | | 47,870 | | | | |
|
—
|
| | | | | 47,870 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Scopus Vista Partners, L.P.(13)
|
| | | | 764,250 | | | | |
|
—
|
| | | | | 764,250 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Senator Global Opportunity Master Fund LP(14)
|
| | | | 1,500,000 | | | | |
|
—
|
| | | | | 1,500,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
TRP Capital Partners, LP(15)
|
| | | | 24,027,098 | | | | |
|
—
|
| | | | | 24,027,098 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Variable Insurance Products Fund III: Growth Opportunities Portfolio(3)
|
| | | | 365,126 | | | | |
|
—
|
| | | | | 365,126 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
William S. Boland(16)
|
| | | | 3,824,862 | | | | | | | | | | | | 3,824,862 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Total Shares
|
| | | | 77,975,129 | | | | | | 6,074,000 | | | | | | 77,974,010 | | | | | | 6,074,000 | | | | | | 1,119 | | | | | | * | | | | | | — | | | | | | — | | |
|
Redemption Date
(period to expiration of warrants) |
| |
Fair Market Value of Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| |
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||||
|
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
|
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
|
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
|
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
|
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
|
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
|
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
|
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
|
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
|
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
|
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
|
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
|
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
|
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
|
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
|
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
|
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
|
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
|
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
|
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | CarLotz, Inc. (Now Known as CarLotz, Inc.) Audited Financial Statements | | | | | | | |
| |
Audited Consolidated Financial Statements for the years ended December 31, 2020, 2019 and
2018 |
| | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-9 | | | |
| | CarLotz, Inc. Unaudited Financial Statements | | | | | | | |
| |
Unaudited Condensed Consolidated Financial Statements for the three months ended March 31, 2021 and 2020
|
| | | | | | |
| | | | | | F-39 | | | |
| | | | | | F-40 | | | |
| | | | | | F-41 | | | |
| | | | | | F-42 | | | |
| | | | | | F-43 | | | |
| | | | | | F-44 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 2,208 | | | | | $ | 3,214 | | |
|
Restricted cash
|
| | | | 605 | | | | | | 888 | | |
|
Marketable securities – at fair value
|
| | | | 1,032 | | | | | | — | | |
|
Accounts receivable, net
|
| | | | 4,132 | | | | | | 3,256 | | |
|
Inventories
|
| | | | 11,202 | | | | | | 7,625 | | |
|
Other current assets
|
| | | | 6,679 | | | | | | 234 | | |
|
Total Current Assets
|
| | | | 25,858 | | | | | | 15,217 | | |
|
Property and equipment, net
|
| | | | 1,868 | | | | | | 631 | | |
|
Lease vehicles, net
|
| | | | 173 | | | | | | 444 | | |
|
Other assets
|
| | | | 299 | | | | | | 343 | | |
|
Total Assets
|
| | | $ | 28,198 | | | | | $ | 16,635 | | |
| Liabilities, Redeemable Convertible Preferred Stock, Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Long-term debt, current
|
| | | $ | 6,370 | | | | | $ | 2,825 | | |
|
Floor plan notes payable
|
| | | | 6,039 | | | | | | 6,739 | | |
|
Accounts payable
|
| | | | 6,283 | | | | | | 2,134 | | |
|
Accrued transaction expenses
|
| | | | 6,052 | | | | | | — | | |
|
Accrued expenses
|
| | | | 3,563 | | | | | | 1,576 | | |
|
Accrued expenses – related party
|
| | | | 5,082 | | | | | | 3,102 | | |
|
Other current liabilities
|
| | | | 256 | | | | | | 434 | | |
|
Total Current Liabilities
|
| | | | 33,645 | | | | | | 16,810 | | |
|
Long-term debt, less current portion
|
| | | | 2,999 | | | | | | — | | |
|
Redeemable convertible preferred stock tranche obligation
|
| | | | 2,832 | | | | | | 3,755 | | |
|
Other liabilities
|
| | | | 1,959 | | | | | | 931 | | |
|
Total Liabilities
|
| | | | 41,435 | | | | | | 21,496 | | |
|
Commitments and Contingencies (Note 18)
|
| | |
|
—
|
| | | |
|
—
|
| |
| Redeemable Convertible Preferred Stock: | | | | | | | | | | | | | |
|
Series A Preferred Stock, $0.001 stated value; authorized 3,052,127 shares; after recapitalization, there are no preferred shares issued or outstanding at December 31, 2021 and 2020
|
| | | | — | | | | | | — | | |
| Stockholders’ Equity (Deficit): | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value; 500,000,000 authorized shares, 58,621,042 shares
issued and outstanding at December 31, 2020 and 2019 |
| | | | 6 | | | | | | 6 | | |
|
Additional paid-in capital
|
| | | | 20,779 | | | | | | 22,618 | | |
|
Accumulated deficit
|
| | | | (34,037) | | | | | | (27,485) | | |
|
Accumulated other comprehensive income
|
| | | | 15 | | | | | | — | | |
|
Treasury stock, $0.001 par value; after recapitalization, there are no treasury shares issued or outstanding at December 31, 2020 and 2019
|
| | | | — | | | | | | — | | |
|
Total Stockholders’ Equity (Deficit)
|
| | | | (13,237) | | | | | | (4,861) | | |
|
Total Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficit)
|
| | | $ | 28,198 | | | | | $ | 16,635 | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | |
|
Retail vehicle sales
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
|
Wholesale vehicle sales
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 3,153 | | |
|
Finance and insurance, net
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 1,608 | | |
|
Lease income, net
|
| | | | 490 | | | | | | 533 | | | | | | 142 | | |
|
Total Revenues
|
| | | | 118,625 | | | | | | 102,486 | | | | | | 58,351 | | |
|
Cost of sales (exclusive of depreciation)
|
| | | | 107,369 | | | | | | 93,780 | | | | | | 52,708 | | |
|
Gross Profit
|
| | | | 11,256 | | | | | | 8,706 | | | | | | 5,643 | | |
| Operating Expenses: | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 17,552 | | | | | | 18,305 | | | | | | 11,661 | | |
|
Depreciation expense
|
| | | | 341 | | | | | | 504 | | | | | | 338 | | |
|
Management fee expense – related party
|
| | | | 215 | | | | | | 250 | | | | | | 250 | | |
|
Total Operating Expenses
|
| | | | 18,108 | | | | | | 19,059 | | | | | | 12,249 | | |
|
Loss from Operations
|
| | | | (6,852) | | | | | | (10,353) | | | | | | (6,606) | | |
|
Interest Expense
|
| | | | 518 | | | | | | 651 | | | | | | 466 | | |
| Other Income (Expense), net | | | | | | | | | | | | | | | | | | | |
|
Management fee income – related party
|
| | | | — | | | | | | — | | | | | | 127 | | |
|
Change in fair value of warrants liability
|
| | | | (14) | | | | | | 24 | | | | | | (2) | | |
|
Change in fair value of redeemable convertible preferred stock
tranche obligation |
| | | | 923 | | | | | | (1,396) | | | | | | (272) | | |
|
Other income (expense)
|
| | | | (81) | | | | | | (291) | | | | | | 662 | | |
|
Total Other Income (Expense), net
|
| | | | 828 | | | | | | (1,663) | | | | | | 515 | | |
|
Loss Before Income Tax Expense
|
| | | | (6,542) | | | | | | (12,667) | | | | | | (6,557) | | |
|
Income Tax Expense
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
|
Net Loss
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
|
Net loss per share, basic and diluted
|
| | | $ | (0.11) | | | | | $ | (0.22) | | | | | $ | (0.13) | | |
|
Weighted-average shares used in computing net loss per share, basic and diluted
|
| | | | 58,621,042 | | | | | | 56,737,364 | | | | | | 50,325,203 | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Net loss
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| Other comprehensive income, net of tax: | | | | | | | | | | | | | | | | | | | |
|
Unrealized gains on marketable securities arising during the period
|
| | | | 16 | | | | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | | | | | — | | |
|
Unrealized gains on marketable securities arising during the period, net
of tax |
| | | | 16 | | | | | | — | | | | | | — | | |
|
Reclassification adjustment for realized losses
|
| | | | (1) | | | | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | | | | | — | | |
|
Reclassification adjustment for realized losses, net of tax
|
| | | | (1) | | | | | | — | | | | | | — | | |
|
Other Comprehensive Income (Loss), net of tax
|
| | | | 15 | | | | | | — | | | | | | — | | |
|
Total Comprehensive Income (Loss)
|
| | | $ | (6,537) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| | | |
Redeemable
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Stockholders’
Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance January 1, 2018
|
| | | | 1,220,851 | | | | | | 8,670 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 7,389 | | | | | | (8,247) | | | | | | — | | | | | | (854) | | |
|
Retroactive application of recapitalization
|
| | | | (1,220,851) | | | | | | (8,670) | | | | | | | 12,443,768 | | | | | | 1 | | | | | | 8,669 | | | | | | — | | | | | | — | | | | | | 8,670 | | |
|
Adjusted balance, beginning of period
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 16,058 | | | | | | (8,247) | | | | | | — | | | | | | 7,816 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,560) | | | | | | — | | | | | | (6,560) | | |
|
Accrued dividends on redeemable convertible preferred stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,014) | | | | | | — | | | | | | — | | | | | | (1,014) | | |
|
Stock-based compensation
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 151 | | | | | | — | | | | | | — | | | | | | 151 | | |
|
Balance December 31, 2018
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 15,195 | | | | | | (14,807) | | | | | | — | | | | | | 393 | | |
| | | |
Redeemable
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Stockholders’
Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance December 31, 2018
|
| | | | 1,220,851 | | | | | | 8,670 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 6,526 | | | | | | (14,807) | | | | | | — | | | | | | (8,277) | | |
|
Retroactive application of recapitalization
|
| | | | (1,220,851) | | | | | | (8,670) | | | | | | | 12,443,768 | | | | | | 1 | | | | | | 8,669 | | | | | | — | | | | | | — | | | | | | 8,670 | | |
|
Adjusted balance, beginning of period
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 15,195 | | | | | | (14,807) | | | | | | — | | | | | | 393 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,678) | | | | | | — | | | | | | (12,678) | | |
|
Redeemable convertible preferred stock issuance
|
| | | | 813,900 | | | | | | 8,890 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Retroactive application of recapitalization
|
| | | | (813,900) | | | | | | (8,890) | | | | | | | 8,295,839 | | | | | | 1 | | | | | | 8,889 | | | | | | — | | | | | | — | | | | | | 8,890 | | |
|
Accrued dividends on redeemable convertible preferred stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,579) | | | | | | — | | | | | | — | | | | | | (1,579) | | |
|
Stock-based compensation
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 113 | | | | | | — | | | | | | — | | | | | | 113 | | |
|
Balance December 31, 2019
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
| | | |
Redeemable
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Stockholders’
Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance December 31, 2019
|
| | | | 2,034,751 | | | | | | 17,560 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 5,060 | | | | | | (27,485) | | | | | | — | | | | | | (22,421) | | |
|
Retroactive application of recapitalization
|
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | | 17,560 | | |
|
Adjusted balance, beginning of period
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,552) | | | | | | — | | | | | | (6,552) | | |
|
Other comprehensive income, net of
tax |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | | | | | 15 | | |
|
Accrued dividends on redeemable convertible preferred stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,884) | | | | | | — | | | | | | — | | | | | | (1,884) | | |
|
Stock-based compensation
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 45 | | | | | | — | | | | | | — | | | | | | 45 | | |
|
Balance December 31, 2020
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 20,779 | | | | | | (34,037) | | | | | | 15 | | | | | | (13,237) | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| Cash Flows from Operating Activities | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| Adjustments to reconcile net loss to net cash used in operating activities | | | | | | | | | | | | | | | | | | | |
|
Depreciation – property and equipment
|
| | | | 195 | | | | | | 260 | | | | | | 253 | | |
|
Depreciation – lease vehicles
|
| | | | 146 | | | | | | 244 | | | | | | 85 | | |
|
Loss on disposition of property and equipment
|
| | | | — | | | | | | 321 | | | | | | — | | |
|
Gain on sale of lease vehicles
|
| | | | — | | | | | | — | | | | | | (16) | | |
|
Provision for doubtful accounts
|
| | | | 40 | | | | | | (14) | | | | | | (30) | | |
|
Share-based compensation expense
|
| | | | 45 | | | | | | 113 | | | | | | 151 | | |
|
Gain on marketable securities
|
| | | | (36) | | | | | | — | | | | | | — | | |
|
Change in fair value of warrants liability
|
| | | | 14 | | | | | | (24) | | | | | | 2 | | |
|
Amortization of debt issuance costs
|
| | | | 14 | | | | | | — | | | | | | — | | |
|
Amortization of warrant liability
|
| | | | 11 | | | | | | — | | | | | | — | | |
|
Change in fair value of redeemable convertible preferred stock tranche obligation
|
| | | | (923) | | | | | | 1,396 | | | | | | 272 | | |
|
Other
|
| | | | — | | | | | | — | | | | | | (599) | | |
|
Change in Operating Assets and Liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (916) | | | | | | (830) | | | | | | (706) | | |
|
Inventories
|
| | | | (3,333) | | | | | | 2,883 | | | | | | (4,810) | | |
|
Other current assets
|
| | | | (6,445) | | | | | | (6) | | | | | | 48 | | |
|
Other assets
|
| | | | 44 | | | | | | (38) | | | | | | (164) | | |
|
Accounts payable
|
| | | | 4,149 | | | | | | 1,392 | | | | | | 223 | | |
|
Accrued expenses and transaction expenses
|
| | | | 8,039 | | | | | | 525 | | | | | | 133 | | |
|
Accrued expenses – related party
|
| | | | 96 | | | | | | 172 | | | | | | (9) | | |
|
Other current liabilities
|
| | | | (178) | | | | | | 229 | | | | | | 20 | | |
|
Other liabilities
|
| | | | 998 | | | | | | 582 | | | | | | (54) | | |
|
Net Cash Used in Operating Activities
|
| | | | (4,592) | | | | | | (5,473) | | | | | | (11,761) | | |
| Cash Flows from Investing Activities | | | | | | | | | | | | | | | | | | | |
|
Cash related to consolidation of Orange Grove
|
| | | | — | | | | | | — | | | | | | 5 | | |
|
Purchase of property and equipment
|
| | | | (154) | | | | | | (235) | | | | | | (474) | | |
|
Proceeds from sale of lease vehicles
|
| | | | — | | | | | | — | | | | | | 119 | | |
|
Purchase of lease vehicles
|
| | | | (92) | | | | | | (252) | | | | | | (12) | | |
|
Purchase of marketable securities
|
| | | | (1,049) | | | | | | — | | | | | | — | | |
|
Proceeds from sales of marketable securities
|
| | | | 68 | | | | | | — | | | | | | — | | |
|
Net Cash Used in Investing Activities
|
| | | | (1,227) | | | | | | (487) | | | | | | (362) | | |
| Cash Flows from Financing Activities | | | | | | | | | | | | | | | | | | | |
|
Issuance of redeemable convertible preferred stock, net
|
| | | | — | | | | | | 7,988 | | | | | | — | | |
|
Payments made on long-term debt
|
| | | | (9) | | | | | | (8) | | | | | | (4) | | |
|
Borrowings on long-term debt
|
| | | | 5,249 | | | | | | 3,000 | | | | | | — | | |
|
Payments of debt issuance costs
|
| | | | (10) | | | | | | (112) | | | | | | — | | |
|
Payments on floor plan notes payable
|
| | | | (24,948) | | | | | | (41,711) | | | | | | (24,567) | | |
|
Borrowings on floor plan notes payable
|
| | | | 24,248 | | | | | | 39,753 | | | | | | 29,171 | | |
|
Payments made on promissory note
|
| | | | — | | | | | | (418) | | | | | | (97) | | |
|
Net Cash Provided by Financing Activities
|
| | | | 4,530 | | | | | | 8,492 | | | | | | 4,503 | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Net Change in Cash and Cash Equivalents and Restricted Cash
|
| | | | (1,289) | | | | | | 2,532 | | | | | | (7,620) | | |
|
Cash and cash equivalents and restricted cash, beginning
|
| | | | 4,102 | | | | | | 1,570 | | | | | | 9,190 | | |
|
Cash and cash equivalents and restricted cash, ending
|
| | | $ | 2,813 | | | | | $ | 4,102 | | | | | $ | 1,570 | | |
| Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 346 | | | | | $ | 684 | | | | | $ | 436 | | |
| Supplementary Schedule of Non-cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Purchases of property under capital lease obligations
|
| | | $ | 1,305 | | | | | $ | — | | | | | $ | — | | |
|
Transfer from property and equipment to inventory
|
| | | $ | 27 | | | | | $ | 53 | | | | | $ | 26 | | |
|
Transfer from lease vehicles to inventory
|
| | | $ | 217 | | | | | $ | 295 | | | | | $ | — | | |
|
Redeemable convertible preferred stock distributions accrued
|
| | | $ | 1,884 | | | | | $ | 1,579 | | | | | $ | 1,014 | | |
|
Purchase of property and equipment with long-term debt
|
| | | $ | — | | | | | $ | — | | | | | $ | 21 | | |
|
Promissory note based on consolidation of Orange Grove
|
| | | $ | — | | | | | $ | — | | | | | $ | 515 | | |
|
Issuance of common stock warrants
|
| | | $ | 15 | | | | | $ | 72 | | | | | $ | — | | |
|
Settlement of redeemable convertible preferred stock tranche obligation
|
| | | $ | — | | | | | $ | (902) | | | | | $ | — | | |
| | Leasehold Improvements | | | Lesser of 15 years or underlying lease terms | |
| | Equipment, Furniture and Fixtures | | | 1 – 5 years | |
| | Corporate Vehicles | | | 5 years | |
|
Date
|
| |
Description
|
| |
As
Previously Reported |
| |
1/21/21
Conversion Ratio |
| |
Recapitalized
Common Shares |
| |||||||||
| 1/1/2018 | | |
Common Stock
|
| | | | 3,869,118 | | | | | | 10.1927 | | | | | | 39,436,759 | | |
| 1/1/2018 | | |
Treasury Stock
|
| | | | (152,592) | | | | | | 10.1927 | | | | | | (1,555,324) | | |
| 1/1/2018 | | |
Preferred Stock
|
| | | | 1,220,851 | | | | | | 10.1927 | | | | | | 12,443,768 | | |
| 1/22/2019 | | |
Preferred Stock
|
| | | | 305,188 | | | | | | 10.1927 | | | | | | 3,110,691 | | |
| 5/1/2019 | | |
Preferred Stock
|
| | | | 508,712 | | | | | | 10.1927 | | | | | | 5,185,149 | | |
|
Date
|
| |
Recapitalized
Common Stock |
| |
Days
outstanding |
| |
% of
weighting |
| |
Weighted Average
Outstanding Shares |
| ||||||||||||
| 1/1/2018 | | | | | 50,325,203 | | | | | | 365 | | | | | | 100% | | | | | | 50,325,203 | | |
| 12/31/2018 | | | | | 50,325,203 | | | | | | 365 | | | | | | 100% | | | | | | 50,325,203 | | |
| 1/1/2019 | | | | | 50,325,203 | | | | | | 21 | | | | | | 6% | | | | | | 2,895,423 | | |
| 1/22/2019 | | | | | 53,435,893 | | | | | | 99 | | | | | | 27% | | | | | | 14,493,571 | | |
| 5/1/2019 | | | | | 58,621,042 | | | | | | 245 | | | | | | 67% | | | | | | 39,348,371 | | |
| 12/31/2019 | | | | | 58,621,042 | | | | | | 365 | | | | | | 100% | | | | | | 56,737,364 | | |
| 1/1/2020 | | | | | 58,621,042 | | | | | | 366 | | | | | | 100% | | | | | | 58,621,042 | | |
| 12/31/2020 | | | | | 58,621,042 | | | | | | 366 | | | | | | 100% | | | | | | 58,621,042 | | |
| | | |
2020
|
| |||||||||||||||
| | | |
Vehicle Sales
|
| |
Fleet
Management |
| |
Total
|
| |||||||||
|
Retail vehicle sales
|
| | | $ | 104,253 | | | | | $ | — | | | | | $ | 104,253 | | |
|
Wholesale vehicle sales
|
| | | | 9,984 | | | | | | — | | | | | | 9,984 | | |
|
Finance and insurance, net
|
| | | | 3,898 | | | | | | — | | | | | | 3,898 | | |
|
Lease income, net
|
| | | | — | | | | | | 490 | | | | | | 490 | | |
|
Total Revenues
|
| | | $ | 118,135 | | | | | $ | 490 | | | | | $ | 118,625 | | |
| | | |
2019
|
| |||||||||||||||
| | | |
Vehicle Sales
|
| |
Fleet
Management |
| |
Total
|
| |||||||||
|
Retail vehicle sales
|
| | | $ | 90,382 | | | | | $ | — | | | | | $ | 90,382 | | |
|
Wholesale vehicle sales
|
| | | | 8,454 | | | | | | — | | | | | | 8,454 | | |
|
Finance and insurance, net
|
| | | | 3,117 | | | | | | — | | | | | | 3,117 | | |
|
Lease income, net
|
| | | | — | | | | | | 533 | | | | | | 533 | | |
|
Total Revenues
|
| | | $ | 101,953 | | | | | $ | 533 | | | | | $ | 102,486 | | |
| | | |
2018
|
| |||||||||||||||
| | | |
Vehicle Sales
|
| |
Fleet
Management |
| |
Total
|
| |||||||||
|
Retail vehicle sales
|
| | | $ | 53,448 | | | | | $ | — | | | | | $ | 53,448 | | |
|
Wholesale vehicle sales
|
| | | | 3,153 | | | | | | — | | | | | | 3,153 | | |
|
Finance and insurance, net
|
| | | | 1,608 | | | | | | — | | | | | | 1,608 | | |
|
Lease income, net
|
| | | | — | | | | | | 142 | | | | | | 142 | | |
|
Total Revenues
|
| | | $ | 58,209 | | | | | $ | 142 | | | | | $ | 58,351 | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| Retail vehicles: | | | | | | | | | | | | | | | | | | | |
|
Retail vehicle sales
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
|
Retail vehicle cost of sales
|
| | | | 96,983 | | | | | | 84,534 | | | | | | 48,523 | | |
|
Gross Profit – Retail Vehicles
|
| | | $ | 7,270 | | | | | $ | 5,848 | | | | | $ | 4,925 | | |
| Wholesale vehicles: | | | | | | | | | | | | | | | | | | | |
|
Wholesale vehicle sales
|
| | | $ | 9,984 | | | | | $ | 8,454 | | | | | $ | 3,153 | | |
|
Wholesale vehicle cost of sales
|
| | | | 10,386 | | | | | | 9,246 | | | | | | 4,185 | | |
|
Gross Profit – Wholesale Vehicles
|
| | | $ | (402) | | | | | $ | (792) | | | | | $ | (1,032) | | |
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| Fixed Maturity Debt Securities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasuries
|
| | | $ | 240 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 246 | | |
|
Corporates
|
| | | | 261 | | | | | | 5 | | | | | | (1) | | | | | | 265 | | |
|
U.S. states, territories, and political subdivisions
|
| | | | 141 | | | | | | 5 | | | | | | — | | | | | | 146 | | |
|
Total Fixed Maturity Debt Securities
|
| | | $ | 642 | | | | | $ | 16 | | | | | $ | (1) | | | | | $ | 657 | | |
| | | |
Amortized Cost
|
| |
Estimated
Fair Value |
| ||||||
|
Due in one year or less
|
| | | $ | 77 | | | | | $ | 78 | | |
|
Due after one year through five years
|
| | | | 379 | | | | | | 388 | | |
|
Due after five years through ten years
|
| | | | 186 | | | | | | 191 | | |
| Total | | | | $ | 642 | | | | | $ | 657 | | |
| | | |
Less Than 12 Months
|
| |
12 Months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| Fixed maturity debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Corporate Bonds
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
|
Total Fixed Maturity Debt Securities
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
| | | |
Cost
|
| |
Estimated
Fair Value |
| ||||||
|
Equity securities
|
| | | $ | 335 | | | | | $ | 375 | | |
| | | |
Proceeds
|
| |
Gross
Realized Gains |
| |
Gross
Realized Losses |
| |
Net
Realized (Losses) |
| | ||||||||||||||
|
Fixed maturity debt securities
|
| | | $ | 18 | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | ||
|
Equity securities
|
| | | | 50 | | | | | | 1 | | | | | | (2) | | | | | | (1) | | | | | |
|
Total Marketable Securities
|
| | | $ | 68 | | | | | $ | 1 | | | | | $ | (2) | | | | | $ | (1) | | | | ||
| | | |
2020
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 405 | | | | | $ | — | | | | | $ | — | | | | | $ | 405 | | |
|
Equity securities
|
| | | | 375 | | | | | | — | | | | |
|
—
|
| | | | | 375 | | |
|
Fixed maturity debt securities
|
| | | | 246 | | | | | | 411 | | | | |
|
—
|
| | | | | 657 | | |
|
Total Assets:
|
| | | | 1,026 | | | | | | 411 | | | | | | — | | | | | | 1,437 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable convertible preferred stock tranche obligation
|
| | | | — | | | | | | — | | | | | | 2,832 | | | | | | 2,832 | | |
|
Stock warrants liability
|
| | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
|
Total Liabilities:
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,976 | | | | | $ | 2,976 | | |
| | | |
2019
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 688 | | | | | $ | — | | | | | $ | — | | | | | $ | 688 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable convertible preferred stock tranche obligation
|
| | | | — | | | | | | — | | | | | | 3,755 | | | | | | 3,755 | | |
|
Stock warrants liability
|
| | | | — | | | | | | — | | | | | | 115 | | | | | | 115 | | |
|
Total Liabilities:
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,870 | | | | | $ | 3,870 | | |
|
Year-ended December 31, 2020
|
| |
January 1,
|
| |
Issuances
|
| |
Settlements
|
| |
Change in
Fair Value |
| |
December 31,
|
| |||||||||||||||
|
Redeemable convertible preferred stock tranche obligation
|
| | | $ | 3,755 | | | | | $ | — | | | | | $ | — | | | | | $ | (923) | | | | | $ | 2,832 | | |
|
Stock warrants liability
|
| | | | 115 | | | | | | 15 | | | | | | — | | | | | | 14 | | | | | | 144 | | |
| Total | | | | $ | 3,870 | | | | | $ | 15 | | | | | $ | — | | | | | $ | (909) | | | | | $ | 2,976 | | |
|
Year-ended December 31, 2019
|
| |
January 1,
|
| |
Issuances
|
| |
Settlements
|
| |
Change in
Fair Value |
| |
December 31,
|
| | |||||||||||||||||
|
Redeemable convertible preferred stock tranche obligation
|
| | | $ | 3,261 | | | | | $ | — | | | | | $ | (902) | | | | | $ | 1,396 | | | | | $ | 3,755 | | | | ||
|
Stock warrants liability
|
| | | | 67 | | | | | | 72 | | | | | | — | | | | | | (24) | | | | | | 115 | | | | | |
| Total | | | | $ | 3,328 | | | | | $ | 72 | | | | | $ | (902) | | | | | $ | 1,372 | | | | | $ | 3,870 | | | | ||
| | | |
2020
|
| |
2019
|
| ||||||
|
Expected volatility
|
| | | | 65.00% | | | | | | 45.00% | | |
|
Expected dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Expected term (in years)
|
| |
4 years
|
| |
5 years
|
| ||||||
|
Risk-free interest rate
|
| | | | 0.27% | | | | | | 1.69% | | |
|
Marketability discount
|
| | | | 60.00% | | | | | | 50.00% | | |
| | | |
2020
|
| |
2019
|
| | ||||||||
|
Contracts in transit
|
| | | $ | 3,321 | | | | | $ | 2,645 | | | | ||
|
Trade
|
| | | | 240 | | | | | | 202 | | | | ||
|
Finance commission
|
| | | | 132 | | | | | | 87 | | | | ||
|
Other
|
| | | | 506 | | | | | | 349 | | | | ||
|
Total
|
| | | | 4,199 | | | | | | 3,283 | | | | ||
|
Allowance for doubtful accounts
|
| | | | (67) | | | | | | (27) | | | | | |
|
Total Accounts Receivable, net
|
| | | $ | 4,132 | | | | | $ | 3,256 | | | | ||
| | | |
2020
|
| |
2019
|
| ||||||
|
Used vehicles
|
| | | $ | 11,202 | | | | | $ | 7,592 | | |
|
Parts
|
| | | | — | | | | | | 33 | | |
| Total | | | | $ | 11,202 | | | | | $ | 7,625 | | |
| | | |
2020
|
| |
2019
|
| ||||||
|
Capital lease asset building
|
| | | $ | 1,305 | | | | | $ | — | | |
|
Leasehold improvements
|
| | | | 702 | | | | | | 688 | | |
|
Furniture, fixtures, and equipment
|
| | | | 760 | | | | | | 715 | | |
|
Corporate vehicles
|
| | | | 143 | | | | | | 104 | | |
|
Total property and equipment
|
| | | | 2,910 | | | | | | 1,507 | | |
|
Less: accumulated depreciation
|
| | | | (1,042) | | | | | | (876) | | |
|
Property and Equipment, net
|
| | | $ | 1,868 | | | | | $ | 631 | | |
| | | |
2020
|
| |
2019
|
| ||||||
|
Vehicles
|
| | | $ | 629 | | | | | $ | 1,083 | | |
|
Less: accumulated depreciation
|
| | | | (456) | | | | | | (639) | | |
|
Total Lease Vehicles, net
|
| | | $ | 173 | | | | | $ | 444 | | |
|
Year
|
| |
Minimum Rental
Receipts Under Operating Leases |
| |||
|
2021
|
| | | $ | 37 | | |
|
2022
|
| | | | 24 | | |
|
2023
|
| | | | 2 | | |
| Total | | | | $ | 63 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| Other Current Assets: | | | | | | | | | | | | | |
|
Lease receivable, net
|
| | | $ | 36 | | | | | $ | 13 | | |
|
Deferred acquisition costs
|
| | | | 72 | | | | | | 32 | | |
|
Prepaid expenses
|
| | | | 679 | | | | | | 189 | | |
|
Stock issuance costs
|
| | | | 5,892 | | | | | | — | | |
|
Total Other Current Assets
|
| | | $ | 6,679 | | | | | $ | 234 | | |
| Other Assets: | | | | | | | | | | | | | |
|
Lease receivable, net
|
| | | $ | 16 | | | | | $ | 38 | | |
|
Deferred acquisition costs
|
| | | | 48 | | | | | | 50 | | |
|
Security deposits
|
| | | | 235 | | | | | | 255 | | |
|
Total Other Assets
|
| | | $ | 299 | | | | | $ | 343 | | |
| | | |
2020
|
| |
2019
|
| ||||||
|
Beginning
|
| | | $ | 82 | | | | | $ | 22 | | |
|
Written
|
| | | | 173 | | | | | | 93 | | |
|
Amortized
|
| | | | (135) | | | | | | (33) | | |
|
Ending
|
| | | | 120 | | | | | | 82 | | |
|
Less: current portion
|
| | | | 72 | | | | | | 32 | | |
|
Non-current
|
| | | | 48 | | | | | | 50 | | |
|
Total Deferred Acquisition Costs
|
| | | $ | 120 | | | | | $ | 82 | | |
| | | |
2020
|
| |
2019
|
| ||||||
|
Term note payable
|
| | | $ | — | | | | | $ | 9 | | |
|
Capital lease obligation
|
| | | | 1,305 | | | | | | — | | |
|
Promissory note
|
| | | | 2,990 | | | | | | — | | |
|
Convertible notes payable, net
|
| | | | 3,325 | | | | | | 2,816 | | |
|
Paycheck Protection Program loan
|
| | | | 1,749 | | | | | | — | | |
| | | | | | 9,369 | | | | | | 2,825 | | |
|
Current portion of long-term debt
|
| | | | (6,370) | | | | | | (2,825) | | |
|
Long-term Debt
|
| | | $ | 2,999 | | | | | $ | — | | |
| |
Maturity
|
| |
4 years
|
|
| |
Risk-free interest rate
|
| |
0.27%
|
|
| |
Volatility
|
| |
85.00 %
|
|
| |
Dividend yield
|
| |
0.00%
|
|
| |
Weighted average fair value per common share
|
| |
1.89
|
|
| | | |
2020
|
| |
2019
|
| ||||||
|
Stock warrants outstanding, January 1
|
| | | | 699,026 | | | | | | 239,121 | | |
|
Stock warrants issued with convertible notes payable
|
| | | | 78,239 | | | | | | 459,905 | | |
|
Stock warrants cancelled
|
| | | | — | | | | | | — | | |
|
Stock warrants exercised
|
| | | | — | | | | | | — | | |
|
Stock warrants outstanding, December 31
|
| | | | 777,265 | | | | | | 699,026 | | |
| | | |
2020
|
| |
2019
|
| ||||||
|
License and title fees
|
| | | $ | 785 | | | | | $ | 399 | | |
|
Payroll and bonuses
|
| | | | 837 | | | | | | 388 | | |
|
Deferred rent
|
| | | | 199 | | | | | | 300 | | |
|
Other accrued expenses
|
| | | | 1,742 | | | | | | 489 | | |
|
Total Accrued Expenses
|
| | | $ | 3,563 | | | | | $ | 1,576 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| Other Liabilities, Current | | | | | | | | | | | | | |
|
Unearned insurance premiums
|
| | | $ | 257 | | | | | $ | 434 | | |
| Other Liabilities | | | | | | | | | | | | | |
|
Unearned insurance premiums
|
| | | | 1,680 | | | | | | 719 | | |
|
Other long-term liabilities
|
| | | | 135 | | | | | | 97 | | |
|
Stock warrants liability
|
| | | | 144 | | | | | | 115 | | |
|
Other Liabilities, Long-term
|
| | | $ | 1,959 | | | | | $ | 931 | | |
| | | |
Operating
Leases |
| |
Capital Leases
|
| ||||||
|
2021
|
| | | $ | 2,303 | | | | | $ | 139 | | |
|
2022
|
| | | | 2,372 | | | | | | 183 | | |
|
2023
|
| | | | 2,209 | | | | | | 187 | | |
|
2024
|
| | | | 1,216 | | | | | | 190 | | |
|
2025
|
| | | | 993 | | | | | | 194 | | |
|
Thereafter
|
| | | | 511 | | | | | | 1,078 | | |
|
Total Minimum Lease Payments
|
| | | $ | 9,604 | | | | | $ | 1,971 | | |
|
Less: amount representing interest
|
| | | | | | | | | | (666) | | |
|
Present value of minimum lease payments
|
| | | | | | | | | | 1,305 | | |
|
Less: current obligation
|
| | | | | | | | | | (55) | | |
|
Long-term obligations under capital lease
|
| | | | | | | | | $ | 1,250 | | |
| | | |
Payments
Due to Third Parties |
| |
Future
Receipts |
| ||||||
|
2021
|
| | | $ | 1,538 | | | | | $ | 1,862 | | |
|
2022
|
| | | | 1,024 | | | | | | 1,236 | | |
|
2023
|
| | | | 596 | | | | | | 711 | | |
|
2024
|
| | | | 194 | | | | | | 233 | | |
|
2025
|
| | | | 2 | | | | | | 3 | | |
|
Total
|
| | | $ | 3,354 | | | | | $ | 4,045 | | |
| | | |
Number of
Options |
| |
Wgt. Avg.
Exercise Price |
| ||||||
|
Balance at January 1, 2018
|
| | | | 1,785,251 | | | | | | 0.59 | | |
| Granted | | | | | — | | | | | | — | | |
| Forfeited | | | | | (137,601) | | | | | | 0.55 | | |
|
Balance at December 31, 2018
|
| | | | 1,647,650 | | | | | | 0.60 | | |
| Granted | | | | | — | | | | | | — | | |
| Forfeited | | | | | (76,445) | | | | | | 0.67 | | |
|
Balance at December 31, 2019
|
| | | | 1,571,205 | | | | | | 0.59 | | |
| Granted | | | | | — | | | | | | — | | |
| Forfeited | | | | | — | | | | | | — | | |
|
Balance at December 31, 2020
|
| | | | 1,571,205 | | | | | | 0.59 | | |
| | | |
Number of
Options |
| |
Wgt. Avg.
Remaining Contractual Life |
| |
Wgt. Avg.
Exercise Price |
| |||||||||
|
Outstanding
|
| | | | 1,571,205 | | | | | | 1.67 | | | | | | 0.59 | | |
|
Exercisable
|
| | | | 1,494,377 | | | | | | 1.67 | | | | | | 0.59 | | |
| | | |
Number of
Options |
| |
Wgt. Avg.
Exercise Price |
| ||||||
|
Balance at January 1, 2018
|
| | | | — | | | | | | — | | |
| Granted | | | | | 2,665,921 | | | | | | 0.92 | | |
| Forfeited | | | | | (66,253) | | | | | | 0.92 | | |
|
Balance at December 31, 2018
|
| | | | 2,599,669 | | | | | | 0.92 | | |
| Granted | | | | | 1,569,676 | | | | | | 0.92 | | |
| Forfeited | | | | | (1,323,787) | | | | | | 0.92 | | |
|
Balance at December 31, 2019
|
| | | | 2,845,557 | | | | | | 0.92 | | |
| Granted | | | | | 1,116,101 | | | | | | 0.92 | | |
| Forfeited | | | | | — | | | | | | 0.92 | | |
|
Balance at December 31, 2020
|
| | | | 3,961,658 | | | | | | 0.92 | | |
| | | |
Number of
Options |
| |
Wgt. Avg.
Remaining Contractual Life |
| |
Wgt. Avg.
Exercise Price |
| |||||||||
| Outstanding | | | | | 3,961,658 | | | | | | 8.46 | | | | | | 0.92 | | |
|
Exerciseable
|
| | | | — | | | | | | — | | | | | | — | | |
| |
Expected volatility
|
| |
81.00%
|
|
| |
Expected dividend yield
|
| |
—%
|
|
| |
Expected term (in years)
|
| |
5 years
|
|
| |
Risk-free interest rate
|
| |
0.37%
|
|
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| Current Income Tax Expense: | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
State and local
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
|
Total Current Income Tax Expense
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
| Deferred Income Tax Expense: | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | | — | | | | | | — | | | | | | — | | |
|
State and local
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total Income Tax Expense
|
| | | $ | 10 | | | | | $ | 11 | | | | | $ | 3 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| Deferred Tax Assets: | | | | | | | | | | | | | |
|
Net operating losses
|
| | | $ | 7,042 | | | | | $ | 5,881 | | |
|
Accrued expenses
|
| | | | 109 | | | | | | — | | |
|
Unearned premiums
|
| | | | 466 | | | | | | — | | |
|
Contract expense
|
| | | | 332 | | | | | | 262 | | |
|
Intangible assets
|
| | | | 204 | | | | | | — | | |
|
Other
|
| | | | 406 | | | | | | 809 | | |
|
Total deferred tax assets
|
| | | | 8,559 | | | | | | 6,952 | | |
|
Less: valuation allowance
|
| | | | (8,559) | | | | | | (6,910) | | |
|
Net Deferred Tax Assets
|
| | | | — | | | | | | 42 | | |
| Deferred Tax Liabilities | | | | | | | | | | | | | |
|
Fixed assets
|
| | | | — | | | | | | (42) | | |
|
Total deferred tax liabilities
|
| | | | — | | | | | | (42) | | |
|
Net Deferred Tax Liabilities
|
| | | | — | | | | | | (42) | | |
|
Net Deferred Tax Assets/Liabilities
|
| | | $ | — | | | | | $ | — | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| January 1, | | | | $ | 6,910 | | | | | $ | 3,986 | | | | | $ | 2,008 | | |
|
Additions – Charged
|
| | | | 1,649 | | | | | | 2,924 | | | | | | 1,731 | | |
|
Deductions – Charged
|
| | | | — | | | | | | — | | | | | | — | | |
|
Other
|
| | | | — | | | | | | — | | | | | | 247 | | |
| December 31, | | | | $ | 8,559 | | | | | $ | 6,910 | | | | | $ | 3,986 | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Loss Before Income Tax Expense
|
| | | $ | (6,542) | | | | | $ | (12,667) | | | | | $ | (6,557) | | |
|
Income tax benefit at federal statutory rates
|
| | | | (1,372) | | | | | | (2,660) | | | | | | (1,377) | | |
|
State and local income taxes
|
| | | | (79) | | | | | | (471) | | | | | | (238) | | |
|
Investment remeasurement
|
| | | | — | | | | | | — | | | | | | (126) | | |
|
Valuation allowances
|
| | | | 1,649 | | | | | | 2,924 | | | | | | 1,731 | | |
|
Change in fair value of redeemable convertible preferred stock tranche obligation
|
| | | | (194) | | | | | | 293 | | | | | | 57 | | |
|
Other
|
| | | | 6 | | | | | | (75) | | | | | | (44) | | |
|
Total Income Tax Expense
|
| | | $ | 10 | | | | | $ | 11 | | | | | $ | 3 | | |
|
Effective Tax Rate
|
| | | | (0.15)% | | | | | | (0.09)% | | | | | | (0.05)% | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding, basic and diluted
|
| | | | 58,621,042 | | | | | | 56,737,364 | | | | | | 50,325,203 | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.11) | | | | | $ | (0.22) | | | | | $ | (0.13) | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Convertible notes payable
|
| | | | 3,556,335 | | | | | | 2,876,492 | | | | | | — | | |
|
Stock warrants
|
| | | | 777,265 | | | | | | 699,026 | | | | | | 239,121 | | |
|
Stock options outstanding to purchase shares of common stock
|
| | | | 5,532,863 | | | | | | 4,416,762 | | | | | | 4,247,318 | | |
|
Total
|
| | |
|
9,866,462
|
| | | |
|
7,992,280
|
| | | |
|
4,486,439
|
| |
| | | |
Total purchases from vendor to total
purchases for the year ended December 31, |
| |||||||||||||||
|
Vendor
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Vendor A
|
| | | | 33% | | | | | | —% | | | | | | —% | | |
|
Vendor B
|
| | | | 13% | | | | | | 12% | | | | | | —% | | |
| | | |
Accounts payable to the vendor as of
December 31, |
| |||||||||
|
Vendor
|
| |
2020
|
| |
2019
|
| ||||||
|
Vendor A
|
| | | $ | 2,918 | | | | | $ | — | | |
|
Vendor B
|
| | | $ | 368 | | | | | $ | 257 | | |
| | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 74,362 | | | | | $ | 2,208 | | |
|
Restricted cash
|
| | | | 227 | | | | | | 605 | | |
|
Marketable securities – at fair value
|
| | | | 173,644 | | | | | | 1,032 | | |
|
Accounts receivable, net
|
| | | | 9,324 | | | | | | 4,132 | | |
|
Inventories
|
| | | | 9,311 | | | | | | 11,202 | | |
|
Other current assets
|
| | | | 6,655 | | | | | | 6,679 | | |
|
Total Current Assets
|
| | | | 273,523 | | | | | | 25,858 | | |
|
Marketable securities – at fair value
|
| | | | 44,780 | | | | | | — | | |
|
Property and equipment, net
|
| | | | 2,349 | | | | | | 1,868 | | |
|
Capitalized website and internal-use software costs, net
|
| | | | 2,554 | | | | | | — | | |
|
Lease vehicles, net
|
| | | | 58 | | | | | | 173 | | |
|
Other assets
|
| | | | 3,337 | | | | | | 299 | | |
|
Total Assets
|
| | | $ | 326,601 | | | | | $ | 28,198 | | |
| Liabilities, Redeemable Convertible Preferred Stock, Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Long-term debt, current
|
| | | $ | 55 | | | | | $ | 6,370 | | |
|
Floor plan notes payable
|
| | | | 4,125 | | | | | | 6,039 | | |
|
Accounts payable
|
| | | | 9,423 | | | | | | 6,283 | | |
|
Accrued transaction expenses
|
| | | | — | | | | | | 6,052 | | |
|
Accrued expenses
|
| | | | 11,150 | | | | | | 3,563 | | |
|
Accrued expenses – related party
|
| | | | — | | | | | | 5,082 | | |
|
Other current liabilities
|
| | | | 815 | | | | | | 256 | | |
|
Total Current Liabilities
|
| | | | 25,568 | | | | | | 33,645 | | |
|
Long-term debt, less current portion
|
| | | | 1,250 | | | | | | 2,999 | | |
|
Redeemable convertible preferred stock tranche obligation
|
| | | | — | | | | | | 2,832 | | |
|
Earnout shares liability
|
| | | | 42,438 | | | | | | — | | |
|
Merger warrants liability
|
| | | | 26,667 | | | | | | — | | |
|
Other liabilities
|
| | | | 1,570 | | | | | | 1,959 | | |
|
Total Liabilities
|
| | | | 97,493 | | | | | | 41,435 | | |
|
Commitments and Contingencies (Note 15)
|
| | | | — | | | | | | — | | |
| Redeemable Convertible Preferred Stock: | | | | | | | | | | | | | |
|
Series A Preferred Stock $0.001 stated value; authorized 3,052,127 shares; after
recapitalization there are no preferred shares issued or outstanding at March 31,2021 and December 31, 2020 |
| | | | — | | | | | | — | | |
| Stockholders’ Equity (Deficit): | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value; 500,000,000 authorized shares, 113,670,060 and 58,621,042 shares issued and outstanding at March 31, 2021 and December 31, 2020
|
| | | | 11 | | | | | | 6 | | |
|
Additional paid-in capital
|
| | | | 278,272 | | | | | | 20,779 | | |
|
Accumulated deficit
|
| | | | (49,059) | | | | | | (34,037) | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (116) | | | | | | 15 | | |
|
Treasury stock, $0.001 par value; after recapitalization there are no treasury shares issued or
outstanding at March 31, 2021 and December 31, 2020 |
| | | | — | | | | | | — | | |
|
Total Stockholders’ Equity (Deficit)
|
| | | | 229,108 | | | | | | (13,237) | | |
|
Total Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficit)
|
| | | $ | 326,601 | | | | | $ | 28,198 | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Revenues: | | | | | | | | | | | | | |
|
Retail vehicle sales
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
|
Wholesale vehicle sales
|
| | | | 4,568 | | | | | | 3,311 | | |
|
Finance and insurance, net
|
| | | | 1,554 | | | | | | 892 | | |
|
Lease income, net
|
| | | | 107 | | | | | | 145 | | |
|
Total Revenues
|
| | | | 56,612 | | | | | | 25,390 | | |
|
Cost of sales (exclusive of depreciation)
|
| | | | 54,604 | | | | | | 22,918 | | |
|
Gross Profit
|
| | | | 2,008 | | | | | | 2,472 | | |
| Operating Expenses: | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 18,873 | | | | | | 3,916 | | |
|
Stock-based compensation expense
|
| | | | 41,963 | | | | | | 34 | | |
|
Depreciation and amortization expense
|
| | | | 383 | | | | | | 100 | | |
|
Management fee expense – related party
|
| | | | 2 | | | | | | 62 | | |
|
Total Operating Expenses
|
| | | | 61,221 | | | | | | 4,112 | | |
|
Loss from Operations
|
| | | | (59,213) | | | | | | (1,640) | | |
|
Interest Expense
|
| | | | 175 | | | | | | 149 | | |
| Other Income, net | | | | | | | | | | | | | |
|
Change in fair value of Merger warrants liability
|
| | | | 12,358 | | | | | | — | | |
|
Change in fair value of redeemable convertible preferred stock tranche obligation
|
| | | | — | | | | | | 284 | | |
|
Change in fair value of earnout provision
|
| | | | 31,846 | | | | | | — | | |
|
Other income
|
| | | | 162 | | | | | | 3 | | |
|
Total Other Income, net
|
| | | | 44,366 | | | | | | 287 | | |
|
Loss Before Income Tax Expense
|
| | | | (15,022) | | | | | | (1,502) | | |
|
Income tax expense
|
| | | | — | | | | | | 5 | | |
|
Net Loss
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
|
Net Loss per Share, basic and diluted
|
| | | $ | (0.15) | | | | | $ | (0.03) | | |
|
Weighted-average Shares used in Computing Net Loss per Share, basic and diluted
|
| | | | 100,817,385 | | | | | | 58,621,041 | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Net loss
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
| Other Comprehensive Income (Loss), net of tax: | | | | | | | | | | | | | |
|
Unrealized gains (losses) on marketable securities arising during the period
|
| | | | (131) | | | | | | 7 | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Unrealized gains (losses) on marketable securities arising during the period, net of tax
|
| | | | (131) | | | | | | 7 | | |
|
Reclassification adjustment for realized losses
|
| | | | — | | | | | | (3) | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Reclassification adjustment for realized losses, net of tax
|
| | | | — | | | | | | (3) | | |
|
Other Comprehensive Income (Loss), net of tax
|
| | | | (131) | | | | | | 4 | | |
|
Total Comprehensive Income (Loss)
|
| | | $ | (15,153) | | | | | $ | (1,503) | | |
| | | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Stockholders’
Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance December 31, 2020
|
| | | | 2,034,751 | | | | | $ | 17,560 | | | | | | | 37,881,435 | | | | | $ | 4 | | | | | $ | 3,221 | | | | | $ | (34,037) | | | | | $ | 15 | | | | | $ | (30,797) | | |
|
Retroactive application of
recapitalization |
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | $ | 17,560 | | |
|
Adjusted balance, beginning of period
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 20,779 | | | | | | (34,037) | | | | | | 15 | | | | | | (13,237) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,022) | | | | | | — | | | | | | (15,022) | | |
|
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (131) | | | | | | (131) | | |
|
Accrued dividends on redeemable convertible preferred stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (19) | | | | | | — | | | | | | — | | | | | | (19) | | |
|
PIPE issuance
|
| | | | — | | | | | | — | | | | | | | 12,500,000 | | | | | | 1 | | | | | | 124,999 | | | | | | — | | | | | | — | | | | | | 125,000 | | |
|
Merger financing
|
| | | | — | | | | | | — | | | | | | | 38,194,390 | | | | | | 4 | | | | | | 309,995 | | | | | | — | | | | | | — | | | | | | 309,999 | | |
|
Consideration to existing shareholders of
Former CarLotz, net of accrued dividends |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (62,693) | | | | | | — | | | | | | — | | | | | | (62,693) | | |
|
Transaction costs and advisory fees
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (47,579) | | | | | | — | | | | | | — | | | | | | (47,579) | | |
|
Settlement of redeemable convertible preferred stock tranche obligation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,832 | | | | | | — | | | | | | — | | | | | | 2,832 | | |
|
Cashless exercise of options
|
| | | | — | | | | | | — | | | | | | | 54,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Cash consideration paid to Former Carlotz optionholders
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (2,465) | | | | | | — | | | | | | — | | | | | | (2,465) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 41,963 | | | | | | — | | | | | | — | | | | | | 41,963 | | |
|
Earnout liability
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (74,284) | | | | | | — | | | | | | — | | | | | | (74,284) | | |
|
Merger warrants liability
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (39,025) | | | | | | — | | | | | | — | | | | | | (39,025) | | |
|
KAR/AFC note payable conversion
|
| | | | — | | | | | | — | | | | | | | 3,546,984 | | | | | | — | | | | | | 3,625 | | | | | | — | | | | | | — | | | | | | 3,625 | | |
|
KAR/AFC warrant exercise
|
| | | | — | | | | | | — | | | | | | | 752,927 | | | | | | — | | | | | | 144 | | | | | | — | | | | | | — | | | | | | 144 | | |
|
Balance March 31, 2021
|
| | | | — | | | | | $ | — | | | | | | | 113,670,060 | | | | | $ | 11 | | | | | $ | 278,272 | | | | | $ | (49,059) | | | | | $ | (116) | | | | | $ | 229,108 | | |
| | | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Stockholders’
Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance January 1, 2020
|
| | | | 2,034,751 | | | | | $ | 17,560 | | | | | | | 37,881,435 | | | | | $ | 4 | | | | | $ | 5,060 | | | | | $ | (27,485) | | | | | $ | — | | | | | $ | (22,421) | | |
|
Retroactive application of
recapitalization |
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | $ | 17,560 | | |
|
Adjusted balance, beginning of period
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,507) | | | | | | — | | | | | | (1,507) | | |
|
Redeemable convertible preferred stock issuance
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 4 | | |
|
Accrued dividends on redeemable convertible preferred stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (456) | | | | | | — | | | | | | — | | | | | | (456) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
|
Balance March 31, 2020
|
| | | | — | | | | | $ | — | | | | | | | 58,621,042 | | | | | $ | 6 | | | | | $ | 22,196 | | | | | $ | (28,992) | | | | | $ | 4 | | | | | $ | (6,786) | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Cash Flow from Operating Activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (15,022) | | | | | | (1,507) | | |
| Adjustments to reconcile net loss to net cash used in operating activities | | | | | | | | | | | | | |
|
Depreciation – property and equipment
|
| | | | 105 | | | | | | 51 | | |
|
Amortization and accretion – marketable securities
|
| | | | 238 | | | | | | — | | |
|
Depreciation – lease vehicles
|
| | | | 15 | | | | | | 49 | | |
|
Loss on marketable securities
|
| | | | — | | | | | | 13 | | |
|
Provision for doubtful accounts
|
| | | | — | | | | | | 6 | | |
|
Stock-based compensation expense
|
| | | | 41,963 | | | | | | 34 | | |
|
Change in fair value of Merger warrants liability
|
| | | | (12,358) | | | | | | (13) | | |
|
Change in fair value of earnout shares
|
| | | | (31,846) | | | | | | — | | |
|
Change in fair value of debt issuance costs and stock warrant
|
| | | | — | | | | | | 5 | | |
|
Change in fair value of redeemable convertible preferred stock tranche obligation
|
| | | | — | | | | | | (284) | | |
| Change in Operating Assets and Liabilities: | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (5,192) | | | | | | 1,177 | | |
|
Inventories
|
| | | | 1,991 | | | | | | 1,790 | | |
|
Other current assets
|
| | | | (5,868) | | | | | | 8 | | |
|
Other assets
|
| | | | (3,038) | | | | | | 9 | | |
|
Accounts payable
|
| | | | 3,140 | | | | | | (325) | | |
|
Accrued expenses
|
| | | | 6,187 | | | | | | (54) | | |
|
Accrued expenses – related party
|
| | | | (229) | | | | | | (50) | | |
|
Other current liabilities
|
| | | | 559 | | | | | | 67 | | |
|
Other liabilities
|
| | | | (245) | | | | | | 150 | | |
|
Net Cash (Used in)/Provided by Operating Activities
|
| | | | (19,600) | | | | | | 1,126 | | |
| Cash Flows from Investing Activities | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (586) | | | | | | (10) | | |
|
Capitalized website and internal-use software costs
|
| | | | (1,154) | | | | | | — | | |
|
Purchase of marketable securities
|
| | | | (217,689) | | | | | | (421) | | |
|
Proceeds from sales of marketable securities
|
| | | | 59 | | | | | | 18 | | |
|
Purchase of lease vehicles
|
| | | | — | | | | | | (246) | | |
|
Net Cash Used in Investing Activities
|
| | | | (219,486) | | | | | | (659) | | |
| Cash Flows from Financing Activities | | | | | | | | | | | | | |
|
Payments made on long-term debt
|
| | | | — | | | | | | (2) | | |
|
PIPE Issuance
|
| | | | 125,000 | | | | | | — | | |
|
Merger financing
|
| | | | 309,999 | | | | | | — | | |
|
Payment made on accrued dividends
|
| | | | (4,853) | | | | | | — | | |
|
Payments to existing shareholders of Former CarLotz
|
| | | | (62,693) | | | | | | — | | |
|
Transaction costs and advisory fees
|
| | | | (47,579) | | | | | | — | | |
|
Payments made on cash considerations associated with stock options
|
| | | | (2,465) | | | | | | — | | |
|
Payments made on note payable
|
| | | | (3,000) | | | | | | — | | |
|
Repayment of Paycheck Protection Program loan
|
| | | | (1,749) | | | | | | — | | |
|
Payments on floor plan notes payable
|
| | | | (11,150) | | | | | | (8,847) | | |
|
Borrowings on floor plan notes payable
|
| | | | 9,236 | | | | | | 7,139 | | |
|
Net Cash Provided by/(Used in) Financing Activities
|
| | | | 310,746 | | | | | | (1,710) | | |
|
Net Change in Cash and Cash Equivalents Including Restricted Cash
|
| | | | 71,776 | | | | | | (1,243) | | |
|
Cash and cash equivalents and restricted cash, beginning
|
| | | | 2,813 | | | | | | 4,102 | | |
|
Cash and cash equivalents and restricted cash, ending
|
| | | $ | 74,589 | | | | | $ | 2,859 | | |
|
Supplemental Disclosure of Cash Flow Information
|
| | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 402 | | | | | $ | 165 | | |
|
Supplementary Schedule of Non-cash Investing and Financing Activities:
|
| | | | | | | | | | | | |
|
Transfer from lease vehicles to inventory
|
| | | $ | 100 | | | | | $ | 199 | | |
|
Redeemable convertible preferred stock distributions accrued
|
| | | | — | | | | | | 457 | | |
|
KAR/AFC exercise of stock warrants
|
| | | | (144) | | | | | | — | | |
|
KAR/AFC conversion of notes payable
|
| | | | (3,625) | | | | | | — | | |
|
Convertible redeemable preferred stock tranche obligation expiration
|
| | | | (2,832) | | | | | | — | | |
|
Capitalized website and internal use software costs accrued
|
| | | | (1,400) | | | | | | — | | |
| | | |
Recapitalization
|
| |||
|
Cash – Acamar Partners’ trust and cash
|
| | | $ | 309,999 | | |
|
Cash – PIPE
|
| | | | 125,000 | | |
|
Less: consideration delivered to existing shareholders of Former CarLotz
|
| | | | (62,693) | | |
|
Less: consideration to pay accrued dividends
|
| | | | (4,853) | | |
|
Less: transaction costs and advisory fees paid
|
| | | | (47,579) | | |
|
Less: payments on cash considerations associated with stock options
|
| | | | (2,465) | | |
|
Net contributions from Merger and PIPE financing
|
| | | | 317,409 | | |
|
Liabilities relieved: preferred stock obligation
|
| | | | 2,832 | | |
|
Liabilities relieved: KAR/AFC note
|
| | | | 3,625 | | |
|
Liabilities relieved: Historic warrant liability:
|
| | | | 144 | | |
|
Less: earnout shares liability
|
| | | | (74,285) | | |
|
Less: warrants liability
|
| | | | (39,025) | | |
| | | |
March 31,
2021 |
| |||
|
Stock warrants outstanding – Public
|
| | | | 10,185,774 | | |
|
Stock warrants outstanding – Private
|
| | | | 6,074,310 | | |
|
Stock warrants cancelled
|
| | | | — | | |
|
Stock warrants exercised
|
| | | | — | | |
|
Stock warrants outstanding
|
| | | | 16,260,084 | | |
| | | |
Three Months Ended March 31, 2021
|
| |||||||||||||||
| | | |
Vehicle Sales
|
| |
Fleet
Management |
| |
Total
|
| |||||||||
|
Retail vehicle sales
|
| | | $ | 50,383 | | | | | $ | — | | | | | $ | 50,383 | | |
|
Wholesale vehicle sales
|
| | | | 4,568 | | | | | | — | | | | | | 4,568 | | |
|
Finance and insurance, net
|
| | | | 1,554 | | | | | | — | | | | | | 1,554 | | |
|
Lease income, net
|
| | | | — | | | | | | 107 | | | | | | 107 | | |
|
Total Revenues
|
| | | $ | 56,505 | | | | | $ | 107 | | | | | $ | 56,612 | | |
| | | |
Three Months Ended March 31, 2020
|
| |||||||||||||||
| | | |
Vehicle Sales
|
| |
Fleet
Management |
| |
Total
|
| |||||||||
|
Retail vehicle sales
|
| | | $ | 21,042 | | | | | $ | — | | | | | $ | 21,042 | | |
|
Wholesale vehicle sales
|
| | | | 3,311 | | | | | | — | | | | | | 3,311 | | |
|
Finance and insurance, net
|
| | | | 892 | | | | | | — | | | | | | 892 | | |
|
Lease income, net
|
| | | | — | | | | | | 145 | | | | | | 145 | | |
|
Total Revenues
|
| | | $ | 25,245 | | | | | $ | 145 | | | | | $ | 25,390 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| Retail vehicles: | | | | | | | | | | | | | |
|
Retail vehicle sales
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
|
Retail vehicle cost of sales
|
| | | | 48,917 | | | | | | 19,555 | | |
|
Gross Profit – Retail Vehicles
|
| | | $ | 1,466 | | | | | $ | 1,487 | | |
| Wholesale vehicles: | | | | | | | | | | | | | |
|
Wholesale vehicle sales
|
| | | $ | 4,568 | | | | | $ | 3,311 | | |
|
Wholesale vehicle cost of sales
|
| | | | 5,687 | | | | | | 3,363 | | |
|
Gross Profit – Wholesale Vehicles
|
| | | $ | (1,119) | | | | | $ | (52) | | |
| | | |
March 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized
Cost/ Cost Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
|
U.S. Treasuries
|
| | | $ | 181 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 183 | | |
|
Corporate bonds
|
| | | | 63,197 | | | | | | 2 | | | | | | (111) | | | | | | 63,088 | | |
|
Municipal bonds
|
| | | | 24,003 | | | | | | 5 | | | | | | (14) | | | | | | 23,994 | | |
|
Commercial paper
|
| | | | 130,659 | | | | | | — | | | | | | — | | | | | | 130,659 | | |
|
Total Fixed Maturity Debt Securities
|
| | | $ | 218,040 | | | | | $ | 9 | | | | | $ | (125) | | | | | $ | 217,924 | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized
Cost/ Cost Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
|
U.S. Treasuries
|
| | | $ | 240 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 246 | | |
|
Corporate bonds
|
| | | | 261 | | | | | | 5 | | | | | | (1) | | | | | | 265 | | |
|
U.S. states, territories and political subdivisions
|
| | | | 141 | | | | | | 5 | | | | | | — | | | | | | 146 | | |
|
Total Fixed Maturity Debt Securities
|
| | | $ | 642 | | | | | $ | 16 | | | | | $ | (1) | | | | | $ | 657 | | |
| | | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
|
Due in one year or less
|
| | | $ | 173,174 | | | | | $ | 173,145 | | |
|
Due after one year through five years
|
| | | | 44,540 | | | | | | 44,457 | | |
|
Due after five years through ten years
|
| | | | 326 | | | | | | 322 | | |
| Total | | | | $ | 218,040 | | | | | $ | 217,924 | | |
| | | | | | | | | |
March 31, 2021
|
| | | | | | | |||||||||||||||||||||
| | | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
|
Corporate bonds
|
| | | $ | 23,226 | | | | | $ | (31) | | | | | $ | 39,736 | | | | | $ | (80) | | | | | $ | 62,962 | | | | | $ | (111) | | |
|
Municipal bonds
|
| | | | 18,286 | | | | | | (11) | | | | | | 1,135 | | | | | | (3) | | | | | | 19,421 | | | | | | (14) | | |
|
Total Fixed Maturity Debt Securities
|
| | | $ | 41,512 | | | | | $ | (42) | | | | | $ | 40,871 | | | | | $ | (83) | | | | | $ | 82,533 | | | | | $ | (125) | | |
| | | | | | | | | |
December 31, 2020
|
| | | | | | | |||||||||||||||||||||
| | | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
|
Corporate bonds
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
|
Total Fixed Maturity Debt Securities
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
| | | |
March 31, 2021
|
| |||||||||
| | | |
Cost
|
| |
Estimated
Fair Value |
| ||||||
|
Equity securities
|
| | | $ | 433 | | | | | $ | 500 | | |
| | | |
December 31, 2020
|
| |||||||||
| | | |
Cost
|
| |
Estimated
Fair Value |
| ||||||
|
Equity securities
|
| | | $ | 335 | | | | | $ | 375 | | |
| | | |
March 31, 2021
|
| |||||||||||||||||||||
| | | |
Proceeds
|
| |
Gross
Realized Gains |
| |
Gross
Realized Losses |
| |
Net
Realized Losses |
| ||||||||||||
|
Fixed maturity debt securities
|
| | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | | | |
|
Equity securities
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | |
|
Total Marketable Securities
|
| | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
March 31, 2020
|
| |||||||||||||||||||||
| | | |
Proceeds
|
| |
Gross
Realized Gains |
| |
Gross
Realized Losses |
| |
Net
Realized Losses |
| ||||||||||||
|
Fixed maturity debt securities
|
| | | $ | 18 | | | | | $ | — | | | | | $ | (3) | | | | | $ | (3) | | |
|
Equity securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Marketable Securities
|
| | | $ | 18 | | | | | $ | 1 | | | | | $ | (3) | | | | | $ | (3) | | |
| | | |
March 31, 2021
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 37,449 | | | | | $ | — | | | | | $ | — | | | | | $ | 37,449 | | |
|
Equity securities
|
| | | | 500 | | | | | | — | | | | | | — | | | | | | 500 | | |
|
Fixed maturity debt securities, including cash equivalents
|
| | | | — | | | | | | 233,193 | | | | | | | | | | | | 233,193 | | |
|
Total Assets:
|
| | | $ | 37,949 | | | | | $ | 233,193 | | | | | $ | — | | | | | $ | 271,142 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Merger warrant liability
|
| | | | 16,705 | | | | | | 9,962 | | | | | | — | | | | | | 26,667 | | |
|
Earnout shares
|
| | | | — | | | | | | — | | | | | | 42,438 | | | | | | 42,438 | | |
|
Total Liabilities:
|
| | | $ | 16,705 | | | | | $ | 9,962 | | | | | $ | 42,438 | | | | | $ | 69,105 | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 405 | | | | | $ | — | | | | | $ | — | | | | | $ | 405 | | |
|
Equity securities
|
| | | | 375 | | | | | | — | | | | | | — | | | | | | 375 | | |
|
Fixed maturity debt securities
|
| | | | 246 | | | | | | 411 | | | | | | — | | | | | | 657 | | |
|
Total Assets:
|
| | | $ | 1,026 | | | | | $ | 411 | | | | | $ | — | | | | | $ | 1,437 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable convertible preferred stock tranche obligation
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,832 | | | | | $ | 2,832 | | |
|
Historic warrants liability
|
| | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
|
Total Liabilities:
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,976 | | | | | $ | 2,976 | | |
| | | |
January 1,
2021 |
| |
Issuances
|
| |
Settlements
|
| |
Change in
fair value |
| |
March 31,
2021 |
| |||||||||||||||
|
Redeemable convertible preferred stock tranche obligation
|
| | | $ | 2,832 | | | | | $ | — | | | | | $ | (2,832) | | | | | $ | — | | | | | $ | — | | |
|
Historic warrants liability
|
| | | | 144 | | | | | | — | | | | | | (144) | | | | | | — | | | | | | — | | |
|
Earnout shares
|
| | | | — | | | | | | 74,284 | | | | | | — | | | | | | (31,846) | | | | | | 42,438 | | |
| Total | | | | $ | 2,976 | | | | | $ | 74,284 | | | | | $ | (2,976) | | | | | $ | (31,846) | | | | | $ | 42,438 | | |
| | | |
January 1,
2020 |
| |
Issuances
|
| |
Settlements
|
| |
Change in
fair value |
| |
March 31,
2020 |
| |||||||||||||||
|
Redeemable convertible preferred stock tranche obligation
|
| | | $ | 3,755 | | | | | $ | — | | | | | $ | — | | | | | $ | (284) | | | | | $ | 3,471 | | |
|
Historic warrants liability
|
| | | | 115 | | | | | | — | | | | | | — | | | | | | (13) | | | | | | 102 | | |
| Total | | | | $ | 3,870 | | | | | $ | — | | | | | $ | — | | | | | $ | (297) | | | | | $ | 3,573 | | |
| | | |
March 31, 2021
|
| |
January 21, 2021
|
|
|
Expected volatility
|
| |
80.00%
|
| |
80.00%
|
|
|
Starting stock price
|
| |
$7.13
|
| |
$11.31
|
|
|
Expected term (in years)
|
| |
4.7 years
|
| |
5 years
|
|
|
Risk-free interest rate
|
| |
0.87%
|
| |
0.45%
|
|
|
Earnout hurdle
|
| |
$12.50 – $15.00
|
| |
$12.50 – $15.00
|
|
| | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Contracts in transit
|
| | | $ | 8,521 | | | | | $ | 3,321 | | |
|
Trade
|
| | | | 243 | | | | | | 240 | | |
|
Finance commission
|
| | | | 329 | | | | | | 132 | | |
|
Other
|
| | | | 298 | | | | | | 506 | | |
|
Total
|
| | | | 9,391 | | | | | | 4,199 | | |
|
Allowance for doubtful accounts
|
| | | | (67) | | | | | | (67) | | |
|
Total Accounts Receivable, net
|
| | | $ | 9,324 | | | | | $ | 4,132 | | |
| | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Used vehicles
|
| | | $ | 9,274 | | | | | $ | 11,202 | | |
|
Parts
|
| | | | 37 | | | | | | — | | |
| Total | | | | $ | 9,311 | | | | | $ | 11,202 | | |
| | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Capital lease asset building
|
| | | $ | 1,305 | | | | | $ | 1,305 | | |
|
Leasehold improvements
|
| | | | 887 | | | | | | 702 | | |
|
Furniture, fixtures and equipment
|
| | | | 1,161 | | | | | | 760 | | |
|
Corporate vehicles
|
| | | | 143 | | | | | | 143 | | |
|
Total property and equipment
|
| | | | 3,496 | | | | | | 2,910 | | |
|
Less: accumulated depreciation
|
| | | | (1,147) | | | | | | (1,042) | | |
|
Property and Equipment, net
|
| | | $ | 2,349 | | | | | $ | 1,868 | | |
| | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| Other Current Assets: | | | | | | | | | | | | | |
|
Lease receivable, net
|
| | | $ | 22 | | | | | $ | 36 | | |
|
Stock issuance costs
|
| | | | 47 | | | | | | 72 | | |
|
Prepaid expenses
|
| | | | 5,857 | | | | | | 679 | | |
|
Interest receivable
|
| | | | 729 | | | | | | — | | |
|
Deferred transaction costs
|
| | | | — | | | | | | 5,892 | | |
|
Total Other Current Assets
|
| | | $ | 6,655 | | | | | $ | 6,679 | | |
| Other Assets: | | | | | | | | | | | | | |
|
Lease receivable, net
|
| | | $ | 16 | | | | | $ | 16 | | |
|
Stock issuance costs
|
| | | | 72 | | | | | | 48 | | |
|
Security deposits
|
| | | | 3,249 | | | | | | 235 | | |
|
Total Other Assets
|
| | | $ | 3,337 | | | | | $ | 299 | | |
| | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Capital lease obligation
|
| | | $ | 1,305 | | | | | $ | 1,305 | | |
|
Promissory note
|
| | | | — | | | | | | 2,990 | | |
|
Convertible notes payable, net
|
| | | | — | | | | | | 3,325 | | |
|
Paycheck Protection Program loan
|
| | | | — | | | | | | 1,749 | | |
| | | | | | 1,305 | | | | | | 9,369 | | |
|
Current portion of long-term debt
|
| | | | (55) | | | | | | (6,370) | | |
|
Long-term Debt
|
| | | $ | 1,250 | | | | | $ | 2,999 | | |
| | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
License and title fees
|
| | | $ | 1,634 | | | | | $ | 785 | | |
|
Payroll and bonuses
|
| | | | 2,038 | | | | | | 837 | | |
|
Deferred rent
|
| | | | 262 | | | | | | 199 | | |
|
Technology
|
| | | | 2,900 | | | | | | — | | |
|
Other
|
| | | | 4,316 | | | | | | 1,742 | | |
|
Total Accrued Expenses
|
| | | $ | 11,150 | | | | | $ | 3,563 | | |
| | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| Other Liabilities, Current | | | | | | | | | | | | | |
|
Unearned insurance premiums
|
| | | $ | 815 | | | | | $ | 257 | | |
| Other Liabilities | | | | | | | | | | | | | |
|
Unearned insurance premiums
|
| | | | 1,423 | | | | | | 1,680 | | |
|
Other long-term liabilities
|
| | | | 147 | | | | | | 135 | | |
|
Historic warrants liability
|
| | | | — | | | | | | 144 | | |
|
Other Liabilities, Long-term
|
| | | $ | 1,570 | | | | | $ | 1,959 | | |
| | | |
Total Per Year
|
| |
Total Capital
Leases |
| ||||||
|
2021 (remaining)
|
| | | $ | 2,158 | | | | | $ | 139 | | |
|
2022
|
| | | | 3,675 | | | | | | 183 | | |
|
2023
|
| | | | 3,535 | | | | | | 187 | | |
|
2024
|
| | | | 2,552 | | | | | | 190 | | |
|
2025
|
| | | | 2,339 | | | | | | 194 | | |
|
Thereafter
|
| | | | 3,977 | | | | | | 1,078 | | |
| Total | | | | $ | 18,236 | | | | | $ | 1,971 | | |
|
Less: amount representing interest
|
| | | | | | | | | $ | (666) | | |
|
Present value of minimum lease payments
|
| | | | | | | | | $ | 1,305 | | |
|
Less: current obligation
|
| | | | | | | | | $ | (55) | | |
|
Long-term obligations under capital lease
|
| | | | | | | | | $ | 1,250 | | |
| | | |
Payments Due to
Third-Parties |
| |
Future Receipts
|
| ||||||
|
2021 (remaining)
|
| | | $ | 1,225 | | | | | $ | 1,473 | | |
|
2022
|
| | | | 1,158 | | | | | | 1,389 | | |
|
2023
|
| | | | 731 | | | | | | 865 | | |
|
2024
|
| | | | 312 | | | | | | 367 | | |
|
2025
|
| | | | 11 | | | | | | 13 | | |
| Total | | | | $ | 3,437 | | | | | $ | 4,107 | | |
| | | |
Number of
Stock Options |
| |
Weighted
Average Exercise Price |
| ||||||
|
Balance (December 31, 2020)
|
| | | | 1,571,205 | | | | | $ | 0.59 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Exercised
|
| | | | (56,059) | | | | | | 0.24 | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Balance (March 31, 2021)
|
| | | | 1,515,146 | | | | | | 0.58 | | |
|
Vested (as of March 31, 2021)
|
| | | | 1,515,146 | | | | | $ | 0.58 | | |
| | | |
Number of
Stock Options |
| |
Weighted
Average Exercise Price |
| ||||||
|
Balance (January 1, 2020)
|
| | | | 1,571,205 | | | | | $ | 0.59 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Balance (March 31, 2020)
|
| | | | 1,571,205 | | | | | | 0.59 | | |
|
Vested (as of March 31, 2020)
|
| | | | 1,482,528 | | | | | $ | 0.59 | | |
| | | |
Number of
Stock Options |
| |
Weighted
Average Remaining Contractual Life |
| |
Weighted
Average Exercise Price |
| ||||||
|
Outstanding
|
| | | | 1,515,146 | | | |
1.49 years
|
| | | $ | 0.58 | | |
|
Exercisable
|
| | | | 1,515,146 | | | |
1.49 years
|
| | | $ | 0.58 | | |
| | | |
Number of Units
|
| |
Weighted
Averaged Exercise Price |
| ||||||
|
Balance (December 31, 2020)
|
| | | | 3,961,658 | | | | | $ | 0.92 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Balance (March 31, 2021)
|
| | | | 3,961,658 | | | | | $ | 0.92 | | |
|
Vested (as of March 31, 2021)
|
| | | | 3,538,672 | | | | | $ | 0.92 | | |
| | | |
Number of Units
|
| |
Weighted
Averaged Exercise Price |
| ||||||
|
Balance (January 1, 2020)
|
| | | | 2,845,557 | | | | | $ | 0.96 | | |
|
Granted
|
| | | | 509,635 | | | | | | 0.96 | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Balance (March 31, 2020)
|
| | | | 3,355,192 | | | | | $ | 0.96 | | |
| | | |
Number of
Stock Options |
| |
Weighted
Average Remaining Contractual Life |
| |
Weighted
Average Exercise Price |
| ||||||
|
Outstanding
|
| | | | 3,961,658 | | | |
8.31 years
|
| | | $ | 0.92 | | |
|
Exercisable
|
| | | | 3,538,672 | | | |
8.18 years
|
| | | $ | 0.92 | | |
| |
Expected volatility
|
| | | | 80.00% | | |
| |
Expected dividend yield
|
| | | | 0% | | |
| |
Expected term (in years)
|
| | 3.6 – 4.8 years | | |||
| |
Risk-free interest rate
|
| | 0.32% – 0.45% | | |||
| | | |
Number of Units
|
| |
Weighted
Averaged Exercise Price |
| ||||||
|
Balance (December 31, 2020)
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 1,409,401 | | | | | | 11.35 | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Balance (March 31, 2021)
|
| | | | 1,409,401 | | | | | $ | 11.35 | | |
| |
Expected volatility
|
| | | | 80.00% | | |
| |
Expected dividend yield
|
| | | | 0% | | |
| |
Expected term (in years)
|
| | 6.25 years | | |||
| |
Risk-free interest rate
|
| | | | 0.62% | | |
| | | |
Number of Units
|
| |
Weighted
Average grant date fair value |
| ||||||
|
Balance (December 31, 2020)
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 640,421 | | | | | | 10.70 | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Balance (March 31, 2021)
|
| | | | 640,421 | | | | | $ | 10.70 | | |
| |
Expected volatility
|
| | | | 80.00% | | |
| |
Starting stock price
|
| | | $ | 11.31 | | |
| |
Expected term (in years)
|
| |
5 years
|
| |||
| |
Risk-free interest rate
|
| | | | 0.45% | | |
| |
Earnout hurdle
|
| | $12.50-$15.00 | | |||
| | | |
2021
|
| |
2020
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net Loss
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted average common shares outstanding, basic and diluted
|
| | | | 100,817,385 | | | | | | 58,621,041 | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.15) | | | | | $ | (0.03) | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
Public warrants
|
| | | | 10,185,774 | | | | | | — | | |
|
Private warrants
|
| | | | 6,074,310 | | | | | | — | | |
|
Earnout RSUs
|
| | | | 640,421 | | | | | | — | | |
|
Earnout shares
|
| | | | 6,945,732 | | | | | | — | | |
|
Convertible notes payable
|
| | | | — | | | | | | 2,918,556 | | |
|
Historic warrants
|
| | | | — | | | | | | 645,167 | | |
|
Stock options outstanding to purchase shares of common stock
|
| | | | 6,886,205 | | | | | | 4,926,397 | | |
| Total | | | | | 30,732,442 | | | | | | 8,490,120 | | |
| |
SEC registration fee
|
| | | $ | 89,161.01 | | |
| |
FINRA filing fee
|
| | | | 123,086.18 | | |
| |
Legal fees and expenses
|
| | | | * | | |
| |
Accounting fees and expenses
|
| | | | * | | |
| |
Printing expenses
|
| | | | * | | |
| |
Transfer agent fees and expenses
|
| | | | * | | |
| |
Miscellaneous expenses
|
| | | | * | | |
| |
Total
|
| | | $ | * | | |
| | | | | | |
Incorporated by reference
|
| |
Filed or
furnished herewith |
| |||||||||
|
Exhibit
No. |
| |
Exhibit title
|
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing
date |
| |||
|
2.1
|
| | | |
8-K
|
| |
001-38818
|
| |
2.1
|
| |
10/22/2020
|
| | | | |
| | | | | | |
Incorporated by reference
|
| |
Filed or
furnished herewith |
| |||||||||
|
Exhibit
No. |
| |
Exhibit title
|
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing
date |
| |||
|
2.1.1
|
| | | |
8-K
|
| |
001-38818
|
| |
2.1
|
| |
12/16/2020
|
| | | | |
|
3.1
|
| | | |
S-1
|
| |
333-252993
|
| |
3.1
|
| |
02/11/2021
|
| | | | |
|
3.2
|
| | | |
8-K
|
| |
001-38818
|
| |
3.2
|
| |
01/27/2021
|
| | | | |
|
4.1
|
| | | |
8-K
|
| |
001-38818
|
| |
4.1
|
| |
2/26/2019
|
| | | | |
|
4.2
|
| | | |
S-4/A
|
| |
333-249723
|
| |
4.5
|
| |
12/16/2020
|
| | | | |
|
4.3
|
| | | |
S-4/A
|
| |
333-249723
|
| |
4.6
|
| |
12/16/2020
|
| | | | |
|
5.1
|
| | | |
S-1/A
|
| |
333-252993
|
| |
5.1
|
| |
3/19/2021
|
| | | | |
|
10.1
|
| | | |
8-K
|
| |
001-38818
|
| |
10.1
|
| |
01/27/2021
|
| | | | |
|
10.2
|
| | | |
8-K
|
| |
001-38818
|
| |
10.3
|
| |
10/22/2020
|
| | | | |
|
10.3
|
| | Stockholders Agreement, dated as of January 21, 2021, by and among TRP Capital Partners, LP, Acamar Partners Sponsor I LLC, Michael W. Bor and the Company | | |
8-K
|
| |
001-38818
|
| |
10.3
|
| |
01/27/2021
|
| | | |
|
10.4
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.29
|
| |
12/16/2020
|
| | | | |
|
10.5
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.15
|
| |
12/16/2020
|
| | | | |
|
10.6
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.30
|
| |
12/16/2020
|
| | | | |
|
10.7
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.16
|
| |
12/16/2020
|
| | | | |
|
10.8
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.31
|
| |
12/16/2020
|
| | | | |
| | | | | | |
Incorporated by reference
|
| |
Filed or
furnished herewith |
| |||||||||
|
Exhibit
No. |
| |
Exhibit title
|
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing
date |
| |||
|
10.9
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.17
|
| |
12/16/2020
|
| | | | |
|
10.10
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.22
|
| |
12/16/2020
|
| | | | |
|
10.11
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.23
|
| |
12/16/2020
|
| | | | |
|
10.12
|
| | | |
8-K
|
| |
001-38818
|
| |
10.12
|
| |
01/27/2021
|
| | | | |
|
10.13
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.18
|
| |
12/16/2020
|
| | | | |
|
10.14
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.19
|
| |
12/16/2020
|
| | | | |
|
10.15
|
| | | |
8-K
|
| |
001-38818
|
| |
10.15
|
| |
01/27/2021
|
| | | | |
|
10.16*
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.21
|
| |
12/16/2020
|
| | | | |
|
10.16.1*
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.21.1
|
| |
12/16/2020
|
| | | | |
|
10.17
|
| | | |
10-Q
|
| |
001-38818
|
| |
10.5
|
| |
05/10/2021
|
| | | | |
|
10.18
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.25
|
| |
12/16/2020
|
| | | | |
|
10.18.1
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.25.1
|
| |
12/16/2020
|
| | | | |
|
10.19
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.26
|
| |
12/16/2020
|
| | | | |
|
10.20
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.27
|
| |
12/16/2020
|
| | | | |
|
10.21
|
| | | |
S-4/A
|
| |
333-249723
|
| |
10.28
|
| |
12/16/2020
|
| | | | |
|
10.22*
|
| | | |
10-K
|
| |
001-38818
|
| |
10.22
|
| |
3/15/2021
|
| |
|
| |
| | | | | | |
Incorporated by reference
|
| |
Filed or
furnished herewith |
| |||||||||
|
Exhibit
No. |
| |
Exhibit title
|
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing
date |
| |||
|
10.22.1
|
| | Addendum to Inventory Financing and Security Agreement, dated April 7, 2021, by and among Ally Bank, Ally Financial Inc. and CarLotz Group, Inc. | | | | | | | | | | | | | | |
X
|
|
|
10.23
|
| | | |
10-K
|
| |
001-38818
|
| |
10.23
|
| |
3/15/2021
|
| | | | |
|
10.24
|
| | | |
10-K
|
| |
001-38818
|
| |
10.24
|
| |
3/15/2021
|
| | | | |
|
21.1
|
| | | |
8-K
|
| |
001-38818
|
| |
21.1
|
| |
01/27/2021
|
| | | | |
|
23.1
|
| | | | | | | | | | | | | | | |
X
|
| |
|
23.2
|
| | | |
S-1/A
|
| |
333-252993
|
| |
23.3
|
| |
3/19/2021
|
| | |||
|
24.1
|
| | | |
S-1
|
| |
333-252993
|
| | | | |
02/11/2021
|
| | | | |
|
101.INS
|
| | XBRL Instance Document | | | | | | | | | | | | | | |
X
|
|
|
101.SCH
|
| | XBRL Taxonomy Extension Schema Document | | | | | | | | | | | | | | |
X
|
|
|
101.CAL
|
| | XBRL Taxonomy Extension Calculation Linkbase Document | | | | | | | | | | | | | | |
X
|
|
|
101.DEF
|
| | XBRL Taxonomy Extension Definition Linkbase Document | | | | | | | | | | | | | | |
X
|
|
|
101.LAB
|
| | XBRL Taxonomy Extension Label Linkbase Document | | | | | | | | | | | | | | |
X
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Michael W. Bor
Michael W. Bor
|
| |
Chief Executive Officer and Chairman
(Principal Executive Officer) |
| |
May 25, 2021
|
|
| |
/s/ Thomas W. Stoltz
Thomas W. Stoltz
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
May 25, 2021
|
|
| |
*
David R. Mitchell
|
| |
Director
|
| |
May 25, 2021
|
|
| |
*
Luis Ignacio Solorzano Aizpuru
|
| |
Director
|
| |
May 25, 2021
|
|
| |
*
Kimberly H. Sheehy
|
| |
Director
|
| |
May 25, 2021
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
*
Steven G. Carrel
|
| |
Director
|
| |
May 25, 2021
|
|
| |
*
James E. Skinner
|
| |
Director
|
| |
May 25, 2021
|
|
| |
*
Linda B. Abraham
|
| |
Director
|
| |
May 25, 2021
|
|
| |
*
Sarah M. Kauss
|
| |
Director
|
| |
May 25, 2021
|
|
| |
* By /s/ Rebecca C. Polak
Rebecca C. Polak
Attorney-in-fact |
| | | ||||