Allbirds Reports Third Quarter 2025 Financial Results
Allbirds (NASDAQ: BIRD) reported third quarter 2025 results on Nov 6, 2025: Q3 net revenue $33.0M (-23.3% YoY) and Q3 net loss $20.3M (loss per share $2.49). Gross margin fell 120 bps to 43.2%. Adjusted EBITDA loss was $15.7M. Inventory declined 25.0% to $43.1M. Cash and cash equivalents were $23.7M with $12.3M drawn on a $50.0M revolving facility.
The company updated full-year 2025 guidance to $161M–$166M revenue (reflecting ~$23M–$25M of transition impacts) and reiterated adjusted EBITDA loss midpoint within a $(63M)–$(57M) range. Management emphasized product launches, marketing investments, cost reductions and liquidity actions ahead of the holiday season.
Allbirds (NASDAQ: BIRD) ha riportato i risultati del terzo trimestre 2025 il 6 novembre 2025: fatturato netto del Q3 $33.0M (-23.3% su base annua) e perdita netta del Q3 $20.3M (utile per azione -$2.49). Il margine lordo è sceso di 120 punti base a 43.2%. La perdita EBITDA rettificata è stata di $15.7M. Le scorte sono diminuite del 25,0% a $43.1M. Liquidità e disponibilità erano $23.7M con $12.3M prelevati su una linea rotativa di $50.0M.
L’azienda ha aggiornato le previsioni per l’intero 2025 a $161M–$166M di ricavi (riflettendo circa ~$23M–$25M di impatti di transizione) e ha ribadito la perdita EBITDA rettificata al punto medio nell’intervallo $(63M)–$(57M). La direzione ha sottolineato lanci di prodotto, investimenti di marketing, riduzioni di costi e azioni di liquidità in vista della stagione delle festività.
Allbirds (NASDAQ: BIRD) informó los resultados del tercer trimestre de 2025 el 6 de noviembre de 2025: ingresos netos del Q3 de $33.0M (-23.3% interanual) y pérdida neta del Q3 de $20.3M (pérdida por acción $2.49). El margen bruto cayó 120 pb hasta 43.2%. La pérdida EBITDA ajustada fue de $15.7M. El inventario cayó un 25.0% a $43.1M. Efectivo y equivalentes eran $23.7M con $12.3M financiados en una línea revolvente de $50.0M.
La empresa actualizó las perspectivas para todo 2025 a $161M–$166M de ingresos (reflejando ~$23M–$25M de impactos de transición) y reiteró la pérdida EBITDA ajustada en el punto medio dentro de un rango de $(63M)–$(57M). La dirección destacó lanzamientos de productos, inversiones en marketing, reducción de costos y acciones de liquidez antes de la temporada navideña.
Allbirds (NASDAQ: BIRD) 는 2025년 11월 6일에 2025년 3분기 실적을 발표했습니다: 3분기 순매출 $33.0M (-전년 동기 대비 23.3%) 및 3분기 순손실 $20.3M (주당 손실 $2.49). 총이익률은 120bps 하락한 43.2%로 떨어졌습니다. 조정 EBITDA 손실은 $15.7M이었습니다. 재고는 25.0% 감소하여 $43.1M로 감소했습니다. 현금 및 현금성 자산은 $23.7M였고 $50.0M 순환 한도에서 $12.3M가 사용되었습니다.
회사는 2025년 전체 전망치를 $161M–$166M의 매출로 업데이트했고(전환 영향 약 $23M–$25M 반영) 조정 EBITDA 손실의 중앙값은 $(63M)–$(57M) 범위 내에서 재확인했습니다. 경영진은 연말 시즌을 앞두고 상품 출시, 마케팅 투자, 비용 절감 및 유동성 조치에 중점을 두고 있다고 강조했습니다.
Allbirds (NASDAQ: BIRD) a publié les résultats du troisième trimestre 2025 le 6 novembre 2025 : chiffre d'affaires net du T3 de 33,0 M$ (-23,3% sur un an) et perte nette du T3 de 20,3 M$ (perte par action 2,49 $). La marge brute a chuté de 120 pb pour atteindre 43,2%. La perte EBITDA ajustée était de 15,7 M$. Les stocks ont diminué de 25,0% pour atteindre 43,1 M$. Les liquidités et équivalents s'élevaient à 23,7 M$, avec 12,3 M$ tirés sur une facilité revolvable de 50,0 M$.
L'entreprise a relevé ses perspectives pour l'ensemble de 2025 à $161M–$166M de chiffre d'affaires (environ $23M–$25M d'impacts de transition) et a réitéré la perte d'EBITDA ajusté au milieu d'une fourchette de $(63M)–$(57M). La direction a souligné des lancements de produits, des investissements marketing, des réductions de coûts et des actions de liquidité en prévision de la saison des fêtes.
Allbirds (NASDAQ: BIRD) meldete die Ergebnisse des dritten Quartals 2025 am 6. November 2025: Q3 Nettoumsatz $33.0M (-23,3 % YoY) und Q3 Nettoverschwendung $20.3M (Verlust pro Aktie $2.49). Bruttomarge fiel um 120 Basispunkte auf 43.2%. Adjusted EBITDA-Verlust betrug $15.7M. Lagerbestand ging um 25,0% auf $43.1M zurück. Barmittel und Barmitteläquivalente betrugen $23.7M mit $12.3M aus einer revolvierenden Kreditlinie von $50.0M.
Das Unternehmen hob die Guidance für das Gesamtjahr 2025 auf $161M–$166M Umsatz (unter Berücksichtigung von ca. $23M–$25M Transitionsauswirkungen) an und bekräftigte den mittleren Wert des adjustierten EBITDA-Verlusts in einer Spanne von $(63M)–$(57M). Das Management hob Produktlaunches, Marketinginvestitionen, Kostenreduzierungen und Liquiditätsmaßnahmen vor der Feiertagssaison hervor.
Allbirds (NASDAQ: BIRD) أعلنت عن نتائج الربع الثالث من 2025 في 6 نوفمبر 2025: الإيرادات الصافية للربع الثالث 33.0 مليون دولار (-23.3% على أساس سنوي) و خسارة صافية للربع الثالث 20.3 مليون دولار (خسارة للسهم 2.49 دولار). تراجع الهامش الإجمالي 120 نقطة أساس إلى 43.2%. كانت خسارة EBITDA المعدلة $15.7M. انخفض المخزون بنسبة 25.0% إلى $43.1M. كانت السيولة النقدية وما يعادلها $23.7M مع سحب $12.3M من تسهيل دوري بقيمة $50.0M.
حدّثت الشركة توجيهاتها للسنة المالية 2025 لتصل إلى $161M–$166M من الإيرادات (مع عكس أثر الانتقال بنحو $23M–$25M) وأكدت مدى وسط خسارة EBITDA المعدلة ضمن النطاق $(63M)–$(57M). أكدت الإدارة على إطلاق منتجات جديدة، واستثمارات تسويقية، وخفض التكاليف، وإجراءات تعزيز السيولة قبل موسم العطلات.
- Inventory reduced by 25.0% year-over-year
- SG&A down to $71.0M (67.8% of revenue) in nine months
- Adjusted EBITDA loss improved to $15.7M in Q3 from $16.2M
- Q3 net revenue declined 23.3% year-over-year to $33.0M
- Q3 net loss of $20.3M (61.6% net loss margin)
- Full-year 2025 revenue guidance lowered to $161M–$166M
- Cash of $23.7M with $12.3M outstanding borrowings
Insights
Results show material revenue decline and continued losses, with narrowed guidance and liquidity that merits close monitoring.
Net revenue fell to
The business dynamics described show three linked drivers: lower top‑line volume from distributor transitions and store closures, mix shifts raising channel costs, and increased marketing to support new product launches. Management notes cost reductions and liquidity workstreams, but the facts disclose ongoing net losses and negative adjusted EBITDA margins of (47.7)% in Q3 and (44.8)% for the first nine months. Key items to watch in the near term are quarterly revenue trends through the holiday season, Q4 adjusted EBITDA versus the guided
Delivers Third Quarter Results in Line and Above Guidance Ranges
Updates Full Year 2025 Revenue Outlook and Reiterates Midpoint of Adjusted EBITDA Guidance
SAN FRANCISCO, Calif., Nov. 06, 2025 (GLOBE NEWSWIRE) -- Allbirds, Inc. (NASDAQ: BIRD), a global lifestyle brand that innovates with sustainable materials to make better products in a better way, today reported financial results for the quarter ended September 30, 2025.
Third Quarter 2025 Overview
- Third quarter net revenue of
$33.0 million , within the Company’s guidance range, a decrease of23.3% versus a year ago. - Third quarter gross margin declined 120 basis points to
43.2% versus a year ago. - Third quarter net loss of
$20.3 million , or$2.49 per basic and diluted share. - Third quarter adjusted EBITDA1 loss of
$15.7 million , slightly above the Company’s guidance range. - Inventory at quarter end of
$43.1 million , representing a decrease of25.0% versus a year ago, in line with expectations. - As of September 30, 2025, the Company had
$23.7 million of cash and cash equivalents and$12.3 million of outstanding borrowings under its asset-backed$50.0 million revolving credit facility.
“We’re pleased to deliver third quarter results in line with our expectations, highlighted by a robust flow of new product introductions - many of which met with strong customer response,” said Joe Vernachio, CEO. “Entering the final months of the year, we will continue to support our product engine with compelling marketing content to capture consumer mindshare and reignite growth. Throughout the holiday season, we will be spotlighting gifting ideas and emphasizing Allbirds’ core principles of Comfort, Style and Sustainability.”
“Our teams are focused on accelerating progress under our turnaround in the quarters ahead,” added Vernachio. “At the same time, we are taking definitive steps to further reduce costs, enhance liquidity, and pursue value-creating opportunities.”
__________________________
1 For a reconciliation of each non-GAAP financial measure to its most directly comparable GAAP financial measure, please refer to the reconciliation tables in the section titled “Non-GAAP Financial Measures” below.
Third Quarter Operating Results
In the third quarter of 2025, net revenue decreased
Gross profit totaled
Selling, general, and administrative expense (SG&A) was
Marketing expense totaled
Net loss for the third quarter of 2025 was
Adjusted EBITDA1 loss for the third quarter of 2025 improved to
Nine Month Operating Results
Net revenue in the first nine months of 2025 decreased
Gross profit in the first nine months of 2025 totaled
SG&A in the first nine months of 2025 was
Marketing expense in the first nine months of 2025 totaled
Net loss in the first nine months of 2025 was
Adjusted EBITDA loss1 in the first nine months of 2025 was
Balance Sheet Highlights
As of September 30, 2025, Allbirds had
2025 Financial Guidance
Allbirds is providing the following financial guidance for 2025, which includes approximately
Full Year 2025
- Net revenue of
$161 million to$166 million compared to previous guidance of$165 million to$180 million - U.S. net revenue of
$127 million to$131 million - International net revenue of
$34 million to$35 million
- U.S. net revenue of
- Adjusted EBITDA2 loss of
$63 million to$57 million , compared to prior guidance of$65 million to$55 million
Fourth Quarter 2025
- Net revenue of
$56 million to$61 million - U.S. net revenue of
$47 million to$51 million - International net revenue of
$9 million to$10 million
- U.S. net revenue of
- Adjusted EBITDA2 loss of
$16 million to$10 million
__________________________
2 A reconciliation of these non-GAAP financial measures to corresponding GAAP financial measures is not available on a forward-looking basis without unreasonable effort as we are currently unable to predict with a reasonable degree of certainty certain expense items that are excluded in calculating adjusted EBITDA, although it is important to note that these factors could be material to our results computed in accordance with GAAP. We have provided a reconciliation of GAAP to non-GAAP financial measures in the section titled “Reconciliation of GAAP to Non-GAAP Financial Measures” for our third quarter 2025 and 2024 results included in this press release.
Conference Call Information
Allbirds will host a conference call to discuss the results, followed by Q&A, at 5:00 p.m. Eastern Time today, November 6, 2025. A live webcast and replay of the conference call will be available on the investor relations section of the Allbirds website at https://ir.allbirds.com. Information on the Company’s website is not, and will not be deemed to be, a part of this press release or incorporated into any other filings the Company may make with the Securities and Exchange Commission. A replay of the webcast will also be archived on the Allbirds website for 12 months.
About Allbirds, Inc.
Allbirds is a global modern lifestyle footwear brand, founded in 2015 with a commitment to make better things in a better way. That commitment inspired the company’s third product, the now iconic Wool Runner; and today, inspires a growing assortment of products known for superior comfort. Allbirds designs its products to be materially different by turning away from convention toward nature’s inspiration with materials like Merino wool, tree fiber and sugarcane. For more information, please visit www.allbirds.com.
Forward-Looking Statements
This press release and related conference call contain “forward-looking” statements, as the term is defined under federal securities laws, that are based on management’s beliefs and assumptions and on information currently available to management. All statements other than statements of historical facts, including statements regarding our future financial performance, including our financial outlook on financial results and guidance targets, planned transition to a distributors model in certain international markets, anticipated profitability of distributor model, future profitability, focus on improving efficiencies and driving profitability, estimated and/or targeted cost savings, medium-term financial targets, market position, future results of operations, financial condition, business strategy and plans, efforts related to liquidity (including use of existing debt and equity facilities, supplemental debt and equity financing opportunities, and strategic transactions we may pursue), marketing strategy and investment, materials innovation, retail store updates, new product launches, and objectives of management for future operations are forward-looking statements. In some cases, you can identify forward-looking statements because they contain words such as “designed,” “objective,” “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” or “would” or the negative of these words or other similar terms or expressions. Forward-looking statements are subject to numerous assumptions, risks and uncertainties which could cause actual results or facts to differ materially from those statements expressed or implied in the forward-looking statements, including, but not limited to: unfavorable economic conditions; our ability to execute our long-term growth strategy; fluctuations in our operating results; our ability to achieve the financial outlook and guidance targets; our ability to obtain additional capital; our ability to achieve our cost savings targets by 2025; deteriorating economic conditions, including economic recession, inflation, tax rates, foreign currency exchange rates, or the availability of capital; impairment of long-lived assets; the strength of our brand; our introduction of new products; our net losses since inception; the competitive marketplace; our reliance on technical and materials innovation; our use of sustainable high-quality materials and environmentally friendly manufacturing processes and supply chain practices; our ability to attract new customers and increase sales to existing customers; the impact of climate change and government and investor focus on sustainability issues; our ability to anticipate product trends and consumer preferences, including with respect to the product launches we have planned for 2025; breaches of security or privacy of business information; and our ability to forecast consumer demand. Moreover, we operate in a very competitive and rapidly changing environment in which new risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause our actual results or performance to differ materially from those contained in any forward-looking statements we may make.
A further discussion of these and other factors that could cause our financial results, performance, and achievements to differ materially from any results, performance, or achievements anticipated, expressed, or implied by these forward-looking statements is included in the filings we make with the SEC, including our Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, and other reports we may file with the SEC from time to time. The forward-looking statements contained in this press release and related conference call relate only to events as of the date stated or, if no date is stated, as of the date of this press release and related conference call. We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law. We may not actually achieve the plans, intentions or expectations disclosed in or expressed by, and you should not place undue reliance on our forward-looking statements. Our forward-looking statements do not reflect the potential impact of any future acquisitions, mergers, dispositions, joint ventures or investments.
Use of Non-GAAP Financial Measures
This press release and accompanying financial tables include references to adjusted EBITDA and adjusted EBITDA margin, which are non-GAAP financial measures. We believe that providing these non-GAAP financial measures, when reviewed in conjunction with GAAP financial measures, and not in isolation or as substitutes for analysis of our results of operations under GAAP, are useful to investors as they are widely used measures of performance, and the adjustments we make to these non-GAAP financial measures may provide investors further insight into our profitability and additional perspectives in comparing our performance to other companies and in comparing our performance over time on a consistent basis. These non-GAAP financial measures should not be considered as alternatives to net loss or net loss margin as calculated and presented in accordance with GAAP.
Adjusted EBITDA is defined as net loss before stock-based compensation expense, depreciation and amortization expense, impairment expense, restructuring expense (consisting of professional fees, personnel and related expenses, and other related charges resulting from our strategic initiatives), non-cash gains or losses on the sales of businesses relating to our strategic initiatives, other income or expense (consisting of non-cash gains or losses on foreign currency, non-cash gains or losses on sales of property and equipment, and non-cash gains or losses on modifications or terminations of leases), interest income or expense, and income tax provision or benefit.
Adjusted EBITDA margin is defined as adjusted EBITDA divided by net revenue.
Other companies, including companies in our industry, may calculate these adjusted financial measures differently, which reduces their usefulness as comparative measures. Because of these limitations, we consider, and investors should consider, these adjusted financial measures together with other operating and financial performance measures presented in accordance with GAAP.
Investor Relations:
Media Contact:
| Condensed Consolidated Statements of Operations and Comprehensive Loss (in thousands, except share, per share amounts, and percentages) (unaudited) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net revenue | $ | 32,989 | $ | 42,996 | $ | 104,787 | $ | 133,905 | |||||||
| Cost of revenue | 18,748 | 23,921 | 59,992 | 70,319 | |||||||||||
| Gross profit | 14,241 | 19,075 | 44,795 | 63,586 | |||||||||||
| Operating expense: | |||||||||||||||
| Selling, general, and administrative expense | 21,678 | 30,967 | 71,046 | 104,226 | |||||||||||
| Marketing expense | 11,719 | 9,855 | 32,262 | 29,354 | |||||||||||
| Impairment expense | 729 | - | 729 | - | |||||||||||
| Restructuring expense | - | 35 | - | 1,788 | |||||||||||
| Total operating expense | 34,126 | 40,857 | 104,037 | 135,368 | |||||||||||
| Loss from operations | (19,885 | ) | (21,782 | ) | (59,242 | ) | (71,782 | ) | |||||||
| Net loss from the sales of businesses | - | (236 | ) | - | (430 | ) | |||||||||
| Interest (expense) income | (370 | ) | 744 | 9 | 2,992 | ||||||||||
| Other income | 3 | 183 | 1,752 | 2,457 | |||||||||||
| Loss before provision for income taxes | (20,252 | ) | (21,091 | ) | (57,481 | ) | (66,763 | ) | |||||||
| Income tax provision | (72 | ) | (86 | ) | (219 | ) | (877 | ) | |||||||
| Net loss | $ | (20,324 | ) | $ | (21,177 | ) | $ | (57,700 | ) | $ | (67,640 | ) | |||
| Net loss per share data: | |||||||||||||||
| Net loss per share attributable to common stockholders, basic and diluted | $ | (2.49 | ) | $ | (2.68 | ) | $ | (7.13 | ) | $ | (8.64 | ) | |||
| Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted | 8,167,465 | 7,900,246 | 8,092,579 | 7,831,158 | |||||||||||
| Other comprehensive income (loss): | |||||||||||||||
| Foreign currency translation (loss) gain | (662 | ) | 1,880 | 1,922 | 355 | ||||||||||
| Total comprehensive loss | $ | (20,986 | ) | $ | (19,297 | ) | $ | (55,778 | ) | $ | (67,285 | ) | |||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||
| Statements of Operations Data, as a Percentage of Net Revenue: | |||||||||||
| Net revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
| Cost of revenue | 56.8 | % | 55.6 | % | 57.3 | % | 52.5 | % | |||
| Gross profit | 43.2 | % | 44.4 | % | 42.7 | % | 47.5 | % | |||
| Operating expense: | |||||||||||
| Selling, general, and administrative expense | 65.7 | % | 72.0 | % | 67.8 | % | 77.8 | % | |||
| Marketing expense | 35.5 | % | 22.9 | % | 30.8 | % | 21.9 | % | |||
| Impairment expense | 2.2 | % | - | % | 0.7 | % | - | % | |||
| Restructuring expense | - | % | 0.1 | % | - | % | 1.3 | % | |||
| Total operating expense | 103.4 | % | 95.0 | % | 99.3 | % | 101.1 | % | |||
| Loss from operations | (60.3 | )% | (50.7 | )% | (56.5 | )% | (53.6 | )% | |||
| Net loss from the sale of business | - | % | (0.5 | )% | - | % | (0.3 | )% | |||
| Interest (expense) income | (1.1 | )% | 1.7 | % | 0.0 | % | 2.2 | % | |||
| Other income | - | % | 0.4 | % | 1.7 | % | 1.8 | % | |||
| Loss before provision for income taxes | (61.4 | )% | (49.1 | )% | (54.9 | )% | (49.9 | )% | |||
| Income tax provision | (0.2 | )% | (0.2 | )% | (0.2 | )% | (0.7 | )% | |||
| Net loss | (61.6 | )% | (49.3 | )% | (55.1 | )% | (50.5 | )% | |||
| Other comprehensive income (loss): | |||||||||||
| Foreign currency translation gain (loss) | (2.0 | )% | 4.4 | % | 1.8 | % | 0.3 | % | |||
| Total comprehensive loss | (63.6 | )% | (44.9 | )% | (53.2 | )% | (50.2 | )% | |||
Condensed Consolidated Balance Sheets
(in thousands, except share amounts)
(unaudited)
| September 30, | December 31, | ||||||
| 2025 | 2024 | ||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 23,704 | $ | 66,732 | |||
| Accounts receivable | 4,860 | 6,168 | |||||
| Inventory | 43,127 | 44,121 | |||||
| Prepaid expenses and other current assets | 9,026 | 13,536 | |||||
| Total current assets | 80,717 | 130,558 | |||||
| Property and equipment - net | 13,842 | 17,825 | |||||
| Operating lease right-of-use assets | 20,927 | 38,082 | |||||
| Other assets | 4,428 | 2,414 | |||||
| Total assets | $ | 119,914 | $ | 188,879 | |||
| Liabilities and stockholders' equity | |||||||
| Current liabilities: | |||||||
| Accounts payable | 11,743 | 10,773 | |||||
| Accrued expenses and other current liabilities | 11,480 | 18,821 | |||||
| Current lease liabilities | 9,357 | 10,879 | |||||
| Deferred revenue | 1,511 | 3,896 | |||||
| Total current liabilities | 34,091 | 44,369 | |||||
| Non-current liabilities: | |||||||
| Non-current lease liability | 21,578 | 42,796 | |||||
| Long-term debt | 12,313 | - | |||||
| Other long-term liabilities | - | 29 | |||||
| Total non-current liabilities | 33,891 | 42,825 | |||||
| Total liabilities | $ | 67,982 | $ | 87,194 | |||
| Commitments and contingencies (Note 11) | |||||||
| Stockholders' equity: | |||||||
| Class A Common Stock, | 1 | 1 | |||||
| Class B Common Stock, | - | - | |||||
| Additional paid-in capital | 597,907 | 591,882 | |||||
| Accumulated other comprehensive loss | (3,759 | ) | (5,681 | ) | |||
| Accumulated deficit | (542,217 | ) | (484,517 | ) | |||
| Total stockholders' equity | 51,932 | 101,685 | |||||
| Total liabilities and stockholders' equity | $ | 119,914 | $ | 188,879 | |||
| Condensed Consolidated Statements of Cash Flows (in thousands) (unaudited) | |||||||
| Nine Months Ended September 30, | |||||||
| 2025 | 2024 | ||||||
| Cash flows from operating activities: | |||||||
| Net loss | $ | (57,700 | ) | $ | (67,640 | ) | |
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
| Depreciation and amortization | 5,718 | 10,226 | |||||
| Amortization of debt issuance costs | 241 | 8 | |||||
| Stock-based compensation | 5,955 | 8,893 | |||||
| Inventory write-down | 2,433 | 1,248 | |||||
| Impairment expense | 729 | - | |||||
| Provision for bad debt | - | 253 | |||||
| Loss from sale of business | - | 468 | |||||
| Deferred taxes | - | 393 | |||||
| Gift card breakage | (1,993 | ) | - | ||||
| Changes in assets and liabilities: | |||||||
| Accounts receivable | 1,340 | 2,247 | |||||
| Inventory | (963 | ) | (4,494 | ) | |||
| Prepaid expenses and other current assets | 4,786 | 3,526 | |||||
| Operating lease right-of-use assets and current and noncurrent lease liabilities | (5,624 | ) | (10,572 | ) | |||
| Accounts payable, accrued expenses and other current liabilities | (6,306 | ) | 3,188 | ||||
| Other long-term liabilities | (29 | ) | - | ||||
| Deferred revenue | (396 | ) | (763 | ) | |||
| Net cash used in operating activities | (51,809 | ) | (53,019 | ) | |||
| Cash flows from investing activities: | |||||||
| Purchase of property and equipment | (2,275 | ) | (3,083 | ) | |||
| Changes in security deposits | 453 | 2,156 | |||||
| Proceeds from sale of businesses | 388 | 2,459 | |||||
| Net cash (used in) provided by investing activities | (1,434 | ) | 1,532 | ||||
| Cash flows from financing activities: | |||||||
| Proceeds from line of credit | 12,313 | - | |||||
| Proceeds from the exercise of stock options | 8 | 34 | |||||
| Taxes withheld and paid on employee stock awards | (4 | ) | (1 | ) | |||
| Proceeds from issuance of common stock under employee stock purchase plan | 67 | 150 | |||||
| Payment of deferred financing costs | (3,118 | ) | - | ||||
| Net cash provided by financing activities | 9,266 | 183 | |||||
| Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash | 957 | 105 | |||||
| Net decrease in cash, cash equivalents, and restricted cash | (43,020 | ) | (51,199 | ) | |||
| Cash, cash equivalents, and restricted cash - beginning of period | 67,584 | 130,673 | |||||
| Cash, cash equivalents, and restricted cash - end of period | $ | 24,564 | $ | 79,474 | |||
| Supplemental disclosures of cash flow information: | |||||||
| Cash paid for interest | $ | 58 | $ | 99 | |||
| Cash paid for taxes | $ | 149 | $ | 1,307 | |||
| Noncash investing and financing activities: | |||||||
| Purchase of property and equipment included in accounts payable | $ | 48 | $ | 8 | |||
| Stock-based compensation included in capitalized internal-use software | $ | 92 | $ | 228 | |||
| Reconciliation of cash, cash equivalents, and restricted cash: | |||||||
| Cash and cash equivalents | $ | 23,704 | 78627 | ||||
| Restricted cash included in prepaid expenses and other current assets | 860 | 848 | |||||
| Total cash, cash equivalents, and restricted cash | $ | 24,564 | $ | 79,474 | |||
Reconciliation of GAAP to Non-GAAP Financial Measures
(in thousands, except share, per share amounts, and percentages)
(unaudited)
The following tables present a reconciliation of adjusted EBITDA to its most comparable GAAP measure, net loss, and presentation of net loss margin and adjusted EBITDA margin for the periods indicated:
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (in thousands) | |||||||||||||||
| Net loss | $ | (20,324 | ) | $ | (21,177 | ) | $ | (57,700 | ) | $ | (67,640 | ) | |||
| Add (deduct): | |||||||||||||||
| Stock-based compensation expense | 1,533 | 2,620 | 5,865 | 8,893 | |||||||||||
| Depreciation and amortization expense | 1,893 | 2,886 | 5,701 | 10,240 | |||||||||||
| Impairment expense | 729 | - | 729 | - | |||||||||||
| Restructuring expense | - | 35 | - | 1,788 | |||||||||||
| Net loss from sale of business | - | 236 | - | 430 | |||||||||||
| Other income | (3 | ) | (183 | ) | (1,752 | ) | (2,457 | ) | |||||||
| Interest expense (income) | 370 | (744 | ) | (9 | ) | (2,992 | ) | ||||||||
| Income tax provision | 72 | 86 | 219 | 877 | |||||||||||
| Adjusted EBITDA | $ | (15,730 | ) | $ | (16,241 | ) | $ | (46,947 | ) | $ | (50,861 | ) | |||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (in thousands) | |||||||||||||||
| Net revenue | $ | 32,989 | $ | 42,996 | $ | 104,787 | $ | 133,905 | |||||||
| Net loss | $ | (20,324 | ) | $ | (21,177 | ) | $ | (57,700 | ) | $ | (67,640 | ) | |||
| Net loss margin | (61.6 | )% | (49.3 | )% | (55.1 | )% | (50.5 | )% | |||||||
| Adjusted EBITDA | $ | (15,730 | ) | $ | (16,241 | ) | $ | (46,947 | ) | $ | (50,861 | ) | |||
| Adjusted EBITDA margin | (47.7 | )% | (37.8 | )% | (44.8 | )% | (38.0 | )% | |||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (in thousands) | |||||||||||||||
| Net loss | $ | (20,324 | ) | $ | (21,177 | ) | $ | (57,700 | ) | $ | (67,640 | ) | |||
| Add (deduct): | |||||||||||||||
| Stock-based compensation expense | 1,533 | 2,620 | 5,865 | 8,893 | |||||||||||
| Depreciation and amortization expense | 1,893 | 2,886 | 5,701 | 10,240 | |||||||||||
| Impairment expense | 729 | - | 729 | - | |||||||||||
| Restructuring expense | - | 35 | - | 1,788 | |||||||||||
| Net loss from sale of business | - | 236 | - | 430 | |||||||||||
| Other income | (3 | ) | (183 | ) | (1,752 | ) | (2,457 | ) | |||||||
| Interest income | 370 | (744 | ) | (9 | ) | (2,992 | ) | ||||||||
| Income tax provision | 72 | 86 | 219 | 877 | |||||||||||
| Adjusted EBITDA | $ | (15,730 | ) | $ | (16,241 | ) | $ | (46,947 | ) | $ | (50,861 | ) | |||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (in thousands) | |||||||||||||||
| Net revenue | $ | 32,989 | $ | 42,996 | $ | 104,787 | $ | 133,905 | |||||||
| Net loss | $ | (20,324 | ) | $ | (21,177 | ) | $ | (57,700 | ) | $ | (67,640 | ) | |||
| Net loss margin | (61.6 | )% | (49.3 | )% | (55.1 | )% | (50.5 | )% | |||||||
| Adjusted EBITDA | $ | (15,730 | ) | $ | (16,241 | ) | $ | (46,947 | ) | $ | (50,861 | ) | |||
| Adjusted EBITDA margin | (47.7 | )% | (37.8 | )% | (44.8 | )% | (38.0 | )% | |||||||
| Net Revenue and Store Count by Primary Geographical Market (in thousands, except for store count) (unaudited) | |||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||
| United States | $ | 25,586 | $ | 32,041 | $ | 79,860 | $ | 97,901 | |||
| International | 7,403 | 10,955 | 24,927 | 36,004 | |||||||
| Total net revenue | $ | 32,989 | $ | 42,996 | $ | 104,787 | $ | 133,905 | |||
| Store Count by Primary Geographical Market | |||||||||||||||||
| September 30, 2023 | December 31, 2023 | March 31, 2024 | June 30, 2024 | September 30, 2024 | December 30, 2024 | March 31, 2025 | June 30, 2025 | September 30, 2025 | |||||||||
| United States3 | 45 | 45 | 42 | 32 | 31 | 30 | 25 | 21 | 21 | ||||||||
| International4 | 15 | 15 | 15 | 11 | 3 | 3 | 3 | 3 | 2 | ||||||||
| Total stores | 60 | 60 | 57 | 43 | 34 | 33 | 28 | 24 | 23 | ||||||||
3 In the first quarter of 2024, we closed the operations of three stores in the U.S. In the second quarter of 2024, we closed the operations of ten stores in the U.S. In the third quarter of 2024, we closed the operations of one store in the U.S. In the fourth quarter of 2024, we closed the operations of one store in the U.S. In the first quarter of 2025, we closed the operations of five stores in the U.S. In the second quarter of 2025, we closed the operations of four stores in the U.S.
4 In the third quarter of 2023, we transitioned the operations of three international stores to distributors. In the second quarter of 2024, we transitioned the operations of two stores in Japan and one store in New Zealand to unrelated third-party distributors and closed one store in Europe. In the third quarter of 2024, we transitioned the operations of six stores in China to an unrelated third-party distributor and closed two stores in Europe. In the third quarter of 2025, we closed the operations of one store in the U.K.