The RealReal Announces Third Quarter 2025 Results
The RealReal (Nasdaq: REAL) reported third quarter 2025 results on Nov 10, 2025 showing record GMV of $520M (+20% YoY) and total revenue $174M (+17% YoY).
Adjusted EBITDA was $9.3M (5.4% margin), up 380 bps YoY. GAAP net loss was $54M, which includes a $44M non-cash warrant liability adjustment. Trailing-12-month active buyers reached 1.024M (+7% YoY) and AOV was $584 (+12% YoY). The company raised full-year 2025 guidance and provided Q4 2025 ranges: GMV $585–595M, Revenue $188–191M, Adjusted EBITDA $17.5–18.5M.
The RealReal (Nasdaq: REAL) ha annunciato i risultati del terzo trimestre 2025 il 10 novembre 2025, registrando un GMV record di 520 milioni di dollari (+20% su base annua) e un fatturato totale di 174 milioni di dollari (+17% su base annua).
L'EBITDA rettificato è stato di 9,3 milioni di dollari (margine 5,4%), in aumento di 380 punti base rispetto all'anno precedente. La perdita netta GAAP è stata di 54 milioni di dollari, che comprende una regolazione non monetaria di warrant di 44 milioni. Gli acquirenti attivi negli ultimi 12 mesi hanno raggiunto 1,024 milioni (+7% su base annua) e l'AOV è stato di 584 dollari (+12% su base annua). L’azienda ha alzato la guidance per l’anno 2025 e ha fornito le previsioni per il Q4 2025: GMV tra 585 e 595 milioni, Ricavi tra 188 e 191 milioni, EBITDA rettificato tra 17,5 e 18,5 milioni.
The RealReal (Nasdaq: REAL) informó resultados del tercer trimestre de 2025 el 10 de noviembre de 2025, mostrando un GMV récord de 520 millones de dólares (+20% interanual) y un ingreso total de 174 millones (+17% interanual).
El EBITDA ajustado fue de 9,3 millones de dólares (margen del 5,4%), un incremento de 380 puntos básicos interanuales. La pérdida neta GAAP fue de 54 millones de dólares, que incluye un ajuste no monetario de warrants por 44 millones. Los compradores activos en los últimos 12 meses alcanzaron 1,024 millones (+7% interanual) y el AOV fue de 584 dólares (+12% interanual). La empresa elevó su guía para todo 2025 y dio rangos para el 4T2025: GMV de 585–595 millones, Ingresos de 188–191 millones, EBITDA ajustado de 17,5–18,5 millones.
The RealReal (Nasdaq: REAL)는 2025년 11월 10일 2025년 3분기 실적을 발표하며 사상 최고 GMV 5억 2000만 달러(+전년 동기 대비 20%)와 총매출 1억 7400만 달러(+전년 동기 대비 17%)를 기록했습니다.
조정 EBITDA는 930만 달러(마진 5.4%)로 전년 대비 380bp 증가했습니다. GAAP 순손실은 5400만 달러였으며, 4400만 달러의 비현금 워런트 조정이 포함되어 있습니다. 지난 12개월 활성 구매자는 102.4만 명으로 전년 대비 7% 증가했고, AOV는 584달러를 기록했습니다. 회사는 2025년 연간 가이던스를 상향하고 2025년 4분기 범위를 제시했습니다: GMV 585–595백만 달러, 매출 188–191백만 달러, 조정 EBITDA 17.5–18.5백만 달러.
The RealReal (Nasdaq: REAL) a publié le 10 novembre 2025 les résultats du troisième trimestre 2025, affichant un GMV record de 520 M$ (+20% sur un an) et un chiffre d'affaires total de 174 M$ (+17% sur un an).
L'EBITDA ajusté s'est élevé à 9,3 M$ (marge de 5,4%), en hausse de 380 points de base sur un an. La perte nette GAAP était de 54 M$, incluant une régularisation non monétaire d'un warrant de 44 M$. Les acheteurs actifs sur les 12 derniers mois ont atteint 1,024 M (+7% sur un an) et l'AOV a été de 584$ (+12% sur un an). L'entreprise a relevé ses prévisions pour 2025 et donné les fourchettes pour le T4 2025 : GMV entre 585 et 595 M$, chiffre d'affaires entre 188 et 191 M$, EBITDA ajusté entre 17,5 et 18,5 M$.
The RealReal (Nasdaq: REAL) meldete am 10. November 2025 die Ergebnisse des dritten Quartals 2025 und verzeichnete ein Rekord-GMV von 520 Mio. USD (+20% YoY) sowie einen Gesamtumsatz von 174 Mio. USD (+17% YoY).
Der bereinigte EBITDA betrug 9,3 Mio. USD (Marge 5,4%), ein Anstieg um 380 Basispunkte gegenüber dem Vorjahr. Der GAAP-Nettoverlust lag bei 54 Mio. USD, wozu eine nicht zahlungswirksame Anpassung von Warrants in Höhe von 44 Mio. USD gehörte. Die aktiven Käufer in den letzten 12 Monaten erreichten 1,024 Mio. (+7% YoY) und der durchschnittliche Bestellwert (AOV) betrug 584 USD (+12% YoY). Das Unternehmen hob die Jahresprognose für 2025 an und gab die Q4-2025-Spannen bekannt: GMV 585–595 Mio. USD, Umsatz 188–191 Mio. USD, bereinigter EBITDA 17,5–18,5 Mio. USD.
The RealReal (Nasdaq: REAL) أعلنت عن نتائج الربع الثالث 2025 في 10 نوفمبر 2025، مع GMV قياسي قدره 520 مليون دولار (+20% على أساس سنوي) وإجمالي الإيرادات قدره 174 مليون دولار (+17% على أساس سنوي).
بلغ EBITDA المعدل 9.3 مليون دولار (هامش 5.4%)، بارتفاع قدره 380 نقطة أساس مقارنة بالعام السابق. صافي الخسارة وفقاً لمعايير GAAP كان 54 مليون دولار، ويتضمن تعديل warrants غير نقدي بقيمة 44 مليون دولار. بلغ عدد المشترين النشطين خلال آخر 12 شهراً 1.024 مليون (+7% على أساس سنوي) وبلغ متوسط قيمة الطلب 584 دولاراً (+12% على أساس سنوي). قامت الشركة بترقية التوجيهات للسنة الكلية 2025 ووفّرت نطاقات للربع الرابع 2025: GMV بين 585 و595 مليون دولار، الإيرادات بين 188 و191 مليون دولار، EBITDA المعدل بين 17.5 و18.5 مليون دولار.
- GMV +20% YoY to $520M
- Total revenue +17% YoY to $174M
- Adjusted EBITDA $9.3M (5.4% margin), +380 bps YoY
- Raised full-year 2025 guidance: GMV $2.099–2.109B and revenue $687–690M
- GAAP net loss $54M in Q3 2025
- Q3 net loss includes $44M warrant liability adjustment
- Gross margin down 60 bps YoY to 74.3%
Insights
Record GMV and revenue with positive Adjusted EBITDA and raised guidance, offset by a larger GAAP loss tied to warrant valuation.
GMV reached
GAAP Net Loss widened to
Management raised full-year guidance with Q4 GMV targeted at
Company delivers profitable growth with record high quarterly Revenue and Gross Merchandise Value, strengthening its leadership position in luxury resale
SAN FRANCISCO, Nov. 10, 2025 (GLOBE NEWSWIRE) -- The RealReal, Inc. (Nasdaq: REAL)—the world’s largest online marketplace for authenticated, resale luxury goods—today reported financial results for its third quarter ended September 30, 2025. Third quarter 2025 gross merchandise value (GMV) increased
“We delivered another quarter of accelerating growth and expanded margins, with GMV up
Levesque continued, "Going forward, we see an opportunity to continue to build trust with our sellers and improve the customer experience through deeper consignor relationships, enhanced tools and insights, and ongoing AI initiatives. We are at the leading edge of a growing industry, which fuels our ability to shape the evolution of luxury resale and drive sustained profitable growth."
Third Quarter Highlights
- GMV was
$520 million , an increase of20% compared to the same period in 2024 - Total Revenue was
$174 million , an increase of17% compared to the same period in 2024 - Gross Profit was
$129 million , an increase of$18 million compared to the same period in 2024 - Gross Margin was
74.3% , a decrease of 60 basis points compared to the same period in 2024 - Net Loss was
$(54) million or (31.1)% of total revenue, compared to$(18) million or (12.1)% of total revenue in the same period in 2024. Third Quarter 2025 Net Loss includes a$(44) million adjustment as a result of the change in fair value of warrant liability. - Adjusted EBITDA was
$9.3 million or5.4% of total revenue compared to$2.3 million or1.6% of total revenue in the same period in 2024 - GAAP basic net loss per share was
$(0.47) compared to$(0.16) in the prior year period and GAAP diluted net loss per share was$(0.49) compared to$(0.17) in the prior year period - Non-GAAP basic and diluted net loss attributable to common shareholders per share was
$(0.04) compared to$(0.09) in the prior year period - Top-line-related Metrics
- Trailing twelve months active buyers was 1,024,000, an increase of
7% compared to the same period in 2024 - Average order value (AOV) was
$584 , an increase of12% versus the same period in 2024
- Trailing twelve months active buyers was 1,024,000, an increase of
Q4 and Full Year 2025 Guidance
Based on market conditions as of November 10, 2025, we are raising our full year guidance. Additionally, we are providing guidance for fourth quarter 2025 GMV, Total Revenue and Adjusted EBITDA, which is a Non-GAAP financial measure.
We have not reconciled forward-looking Adjusted EBITDA to net income (loss), the most directly comparable GAAP measure, because we cannot predict with reasonable certainty the ultimate outcome of certain components of such reconciliations including payroll tax expense on employee stock transactions that are not within our control, or other components that may arise, without unreasonable effort. For these reasons, we are unable to assess the probable significance of the unavailable information, which could materially impact the amount of future net income (loss).
| Q4 2025 | Full Year 2025 | |
| GMV | ||
| Total Revenue | ||
| Adjusted EBITDA | ||
Webcast and Conference Call
The RealReal will host a conference call to review the company’s third quarter 2025 results beginning at approximately 2:00 p.m. Pacific Time today (5:00 p.m. Eastern Time). A live webcast of the conference call and accompanying materials will be available online at investor.therealreal.com. A replay of the webcast will be available at the same location.
About The RealReal, Inc.
The RealReal is the world’s largest online marketplace for authenticated, resale luxury goods, with over 40 million members. With a rigorous authentication process overseen by experts, The RealReal provides a safe and reliable platform for consumers to buy and sell their luxury items. We have hundreds of in-house gemologists, horologists and brand authenticators who inspect thousands of items each day. As a sustainable company, we give new life to pieces by thousands of brands across numerous categories—including women's and men's fashion, fine jewelry and watches, art and home—in support of the circular economy. We make selling effortless with free virtual appointments, in-home pickup, drop-off and direct shipping. We handle all of the work for consignors, including authenticating, using AI and machine learning to determine optimal pricing, photographing and listing their items, as well as shipping and customer service.
Investor Relations Contact:
IR@therealreal.com
Press Contact:
PR@therealreal.com
Forward Looking Statements
This press release contains forward-looking statements relating to, among other things, the future performance of The RealReal that are based on the company's current expectations, forecasts and assumptions and involve risks and uncertainties. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expect,” “plan,” “anticipate,” “target,” “contemplate,” “project,” “believe,” “estimate,” “predict,” “intend,” “potential,” “continue,” “ongoing” or the negative of these terms or other comparable terminology. These statements include, but are not limited to, statements about future operating and financial results, including our strategies, plans, commitments, objectives and goals, in particular in the context of the recent geopolitical events, and uncertainty surrounding macro-economic trends, financial guidance, anticipated growth in 2025, the anticipated impact of generative AI, and financial targets, goals and projections. Actual results could differ materially from those predicted or implied and reported results should not be considered as an indication of future performance. Other factors that could cause or contribute to such differences include, but are not limited to, inflation, macroeconomic uncertainty, geopolitical instability, any failure to generate a supply of consigned goods, pricing pressure on the consignment market resulting from discounting in the market for new goods, failure to efficiently and effectively operate our merchandising and fulfillment operations, labor shortages and other reasons.
More information about factors that could affect the company's operating results is included under the captions “Risk Factors” and “Management's Discussion and Analysis of Financial Condition and Results of Operations” in the company's most recent Annual Report on Form 10-K for the year ended December 31, 2024 and subsequent Quarterly Reports on Form 10-Q, copies of which may be obtained by visiting the company's Investor Relations website at https://investor.therealreal.com or the SEC's website at www.sec.gov. Undue reliance should not be placed on the forward-looking statements in this press release, which are based on information available to the company on the date hereof. The company assumes no obligation to update such statements.
Non-GAAP Financial Measures
To supplement our unaudited and condensed financial statements presented in accordance with generally accepted accounting principles (“GAAP”), this earnings release and the accompanying tables and the related earnings conference call contain certain non-GAAP financial measures, including Adjusted EBITDA, Adjusted EBITDA as a percentage of total revenue (“Adjusted EBITDA Margin”), free cash flow, non-GAAP net loss attributable to common stockholders, and non-GAAP net loss per share attributable to common stockholders, basic and diluted. We have provided a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures in this earnings release.
We do not, nor do we suggest that investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors should also note that non-GAAP financial measures we use may not be the same non-GAAP financial measures, and may not be calculated in the same manner, as that of other companies, including other companies in our industry.
Adjusted EBITDA is a key performance measure that our management uses to assess our operating performance. Because Adjusted EBITDA facilitates internal comparisons of our historical operating performance on a more consistent basis, we use this measure as an overall assessment of our performance, to evaluate the effectiveness of our business strategies and for business planning purposes. Adjusted EBITDA may not be comparable to similarly titled metrics of other companies.
We calculate Adjusted EBITDA as net income (loss) before interest income, interest expense, provision (benefit) for income taxes, depreciation and amortization, further adjusted to exclude stock-based compensation, employer payroll tax expense on employee stock transactions, legal settlement charges, restructuring, gain on extinguishment of debt, change in fair value of warrant liabilities and certain one-time expenses. The employer payroll tax expense related to employee stock transactions are tied to the vesting or exercise of underlying equity awards and the price of our common stock at the time of vesting, which may vary from period to period independent of the operating performance of our business. Adjusted EBITDA has certain limitations as the measure excludes the impact of certain expenses that are included in our statements of operations that are necessary to run our business and should not be considered as an alternative to net income (loss) or any other measure of financial performance calculated and presented in accordance with GAAP.
In particular, the exclusion of certain expenses in calculating Adjusted EBITDA and Adjusted EBITDA Margin facilitates operating performance comparisons on a period-to-period basis and, in the case of exclusion of the impact of stock-based compensation and the related employer payroll tax expense on employee stock transactions, excludes an item that we do not consider to be indicative of our core operating performance. Investors should, however, understand that stock-based compensation and the related employer payroll tax expense will be a significant recurring expense in our business and an important part of the compensation provided to our employees. Accordingly, we believe that Adjusted EBITDA and Adjusted EBITDA Margin provide useful information to investors and others in understanding and evaluating our operating results in the same manner as our management and board of directors.
Free cash flow is a non-GAAP financial measure that is calculated as net cash (used in) provided by operating activities less net cash used to purchase property and equipment and capitalized proprietary software development costs. We believe free cash flow is an important indicator of our business performance, as it measures the amount of cash we generate. Accordingly, we believe that free cash flow provides useful information to investors and others in understanding and evaluating our operating results in the same manner as our management.
Non-GAAP net loss per share attributable to common stockholders, basic and diluted is a non-GAAP financial measure that is calculated as GAAP net loss plus stock-based compensation expense, provision (benefit) for income taxes, payroll tax expenses on employee stock transactions, legal settlement charges, gain on extinguishment of debt, change in fair value of warrant liabilities and restructuring and other expenses divided by weighted average shares outstanding. We believe that making these adjustments before calculating per share amounts for all periods presented provides a more meaningful comparison between our operating results from period to period.
| THE REALREAL, INC. Statements of Operations (In thousands, except share and per share data) (Unaudited) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue: | |||||||||||||||
| Consignment revenue | $ | 134,429 | $ | 116,908 | $ | 386,863 | $ | 345,270 | |||||||
| Direct revenue | 22,928 | 15,623 | 63,877 | 45,056 | |||||||||||
| Shipping services revenue | 16,216 | 15,224 | 48,054 | 46,163 | |||||||||||
| Total revenue | 173,573 | 147,755 | 498,794 | 436,489 | |||||||||||
| Cost of revenue: | |||||||||||||||
| Cost of consignment revenue | 14,318 | 13,326 | 41,033 | 39,714 | |||||||||||
| Cost of direct revenue | 18,130 | 12,925 | 50,550 | 38,970 | |||||||||||
| Cost of shipping services revenue | 12,205 | 10,791 | 35,592 | 32,347 | |||||||||||
| Total cost of revenue | 44,653 | 37,042 | 127,175 | 111,031 | |||||||||||
| Gross profit | 128,920 | 110,713 | 371,619 | 325,458 | |||||||||||
| Operating expenses: | |||||||||||||||
| Marketing | 14,146 | 11,604 | 45,549 | 40,646 | |||||||||||
| Operations and technology | 70,703 | 66,199 | 206,667 | 194,593 | |||||||||||
| Selling, general and administrative | 51,621 | 47,512 | 149,609 | 141,364 | |||||||||||
| Restructuring charges | — | — | — | 196 | |||||||||||
| Total operating expenses(1) | 136,470 | 125,315 | 401,825 | 376,799 | |||||||||||
| Loss from operations | (7,550 | ) | (14,602 | ) | (30,206 | ) | (51,341 | ) | |||||||
| Change in fair value of warrant liability | (43,928 | ) | 744 | 3,112 | (9,209 | ) | |||||||||
| Gain on extinguishment of debt | 3,684 | — | 40,785 | 4,177 | |||||||||||
| Interest income | 818 | 1,940 | 3,301 | 6,272 | |||||||||||
| Interest expense | (7,085 | ) | (5,948 | ) | (20,443 | ) | (15,468 | ) | |||||||
| Other income, net | 34 | — | 642 | — | |||||||||||
| Loss before provision for income taxes | (54,027 | ) | (17,866 | ) | (2,809 | ) | (65,569 | ) | |||||||
| Provision for income taxes | 24 | 72 | 208 | 178 | |||||||||||
| Net loss attributable to common stockholders | $ | (54,051 | ) | $ | (17,938 | ) | $ | (3,017 | ) | $ | (65,747 | ) | |||
| Net loss per share attributable to common stockholders | |||||||||||||||
| Basic | $ | (0.47 | ) | $ | (0.16 | ) | $ | (0.03 | ) | $ | (0.61 | ) | |||
| Diluted | $ | (0.49 | ) | $ | (0.17 | ) | $ | (0.38 | ) | $ | (0.61 | ) | |||
| Weighted average shares used to compute net loss per share attributable to common stockholders | |||||||||||||||
| Basic | 115,893,232 | 109,016,060 | 113,793,229 | 107,043,946 | |||||||||||
| Diluted | 116,772,661 | 112,418,751 | 121,904,021 | 107,043,946 | |||||||||||
| (1)Includes stock-based compensation as follows: | |||||||||||||||
| Marketing | $ | 27 | $ | 225 | $ | 754 | $ | 707 | |||||||
| Operations and technology | 2,294 | 2,533 | 7,195 | 7,527 | |||||||||||
| Selling, general and administrative | 4,284 | 5,000 | 14,223 | 14,346 | |||||||||||
| Total | $ | 6,605 | $ | 7,758 | $ | 22,172 | $ | 22,580 | |||||||
| THE REALREAL, INC. Condensed Balance Sheets (In thousands, except share and per share data) (Unaudited) | |||||||
| September 30, 2025 | December 31, 2024 | ||||||
| Assets | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 108,422 | $ | 172,212 | |||
| Accounts receivable, net | 24,342 | 13,961 | |||||
| Inventory, net | 29,698 | 23,583 | |||||
| Prepaid expenses and other current assets | 19,961 | 22,913 | |||||
| Total current assets | 182,423 | 232,669 | |||||
| Property and equipment, net | 94,709 | 94,443 | |||||
| Operating lease right-of-use assets | 68,465 | 75,714 | |||||
| Restricted cash | 14,859 | 14,911 | |||||
| Other assets | 5,756 | 5,358 | |||||
| Total assets | $ | 366,212 | $ | 423,095 | |||
| Liabilities and Stockholders’ Deficit | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 11,121 | $ | 11,004 | |||
| Accrued consignor payable | 86,803 | 89,718 | |||||
| Operating lease liabilities, current portion | 24,077 | 22,835 | |||||
| Convertible Senior Notes, net, current portion | — | 26,653 | |||||
| Other accrued and current liabilities | 104,087 | 98,466 | |||||
| Total current liabilities | 226,088 | 248,676 | |||||
| Operating lease liabilities, net of current portion | 72,887 | 85,790 | |||||
| Convertible Senior Notes, net | 230,463 | 276,807 | |||||
| Non-convertible notes, net | 140,807 | 134,470 | |||||
| Warrant liability | 75,472 | 78,584 | |||||
| Other noncurrent liabilities | 5,547 | 6,144 | |||||
| Total liabilities | 751,264 | 830,471 | |||||
| Stockholders’ deficit: | |||||||
| Common stock, | 1 | 1 | |||||
| Additional paid-in capital | 871,791 | 846,450 | |||||
| Accumulated deficit | (1,256,844 | ) | (1,253,827 | ) | |||
| Total stockholders’ deficit | (385,052 | ) | (407,376 | ) | |||
| Total liabilities and stockholders’ deficit | $ | 366,212 | $ | 423,095 | |||
| THE REALREAL, INC. Condensed Statements of Cash Flows (In thousands) (Unaudited) | |||||||
| Nine Months Ended September 30, | |||||||
| 2025 | 2024 | ||||||
| Cash flows from operating activities: | |||||||
| Net loss | $ | (3,017 | ) | $ | (65,747 | ) | |
| Adjustments to reconcile net loss to cash used in operating activities: | |||||||
| Depreciation and amortization | 24,840 | 24,806 | |||||
| Stock-based compensation expense | 22,172 | 22,580 | |||||
| Reduction of operating lease right-of-use assets | 11,957 | 11,280 | |||||
| Bad debt expense | 2,045 | 1,844 | |||||
| Non-cash interest expense | 1,483 | 3,761 | |||||
| Issuance costs allocated to liability classified warrants | — | 374 | |||||
| Accretion of debt discounts and issuance costs | 1,663 | 1,607 | |||||
| Provision for inventory write-downs and shrinkage | 2,228 | 2,479 | |||||
| Gain on debt extinguishment | (40,785 | ) | (4,177 | ) | |||
| Change in fair value of warrant liability | (3,112 | ) | 9,209 | ||||
| Loss (gain) related to warehouse fire, net | (362 | ) | 279 | ||||
| Other adjustments | (29 | ) | (628 | ) | |||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable, net | (12,426 | ) | (571 | ) | |||
| Inventory, net | (8,343 | ) | 96 | ||||
| Prepaid expenses and other current assets | 1,079 | 990 | |||||
| Other assets | (499 | ) | 229 | ||||
| Operating lease liability | (16,369 | ) | (15,263 | ) | |||
| Accounts payable | 663 | 837 | |||||
| Accrued consignor payable | (2,915 | ) | (5,006 | ) | |||
| Other accrued and current liabilities | 7,201 | 10,036 | |||||
| Other noncurrent liabilities | 16 | (163 | ) | ||||
| Net cash used in operating activities | (12,510 | ) | (1,148 | ) | |||
| Cash flow from investing activities: | |||||||
| Insurance proceeds related to warehouse fire | 2,309 | 461 | |||||
| Capitalized proprietary software development costs | (9,658 | ) | (8,051 | ) | |||
| Purchases of property and equipment | (14,955 | ) | (9,168 | ) | |||
| Net cash used in investing activities | (22,304 | ) | (16,758 | ) | |||
| Cash flow from financing activities: | |||||||
| Proceeds from exercise of stock options | 310 | 118 | |||||
| Taxes paid related to restricted stock vesting | (120 | ) | (467 | ) | |||
| Repayment of 2025 Notes | (26,749 | ) | — | ||||
| Proceeds from issuance of stock in connection with the Employee Stock Purchase | 838 | 624 | |||||
| Cash received from settlement of capped calls in conjunction with the Note Exchanges | 1,907 | 396 | |||||
| Issuance costs paid related to the Note Exchanges | (5,214 | ) | (5,298 | ) | |||
| Net cash used in financing activities | (29,028 | ) | (4,627 | ) | |||
| Net decrease in cash, cash equivalents and restricted cash | (63,842 | ) | (22,533 | ) | |||
| Cash, cash equivalents and restricted cash | |||||||
| Beginning of period | 187,123 | 190,623 | |||||
| End of period | $ | 123,281 | $ | 168,090 | |||
The following table reflects the reconciliation of net loss to Adjusted EBITDA for each of the periods indicated (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Adjusted EBITDA Reconciliation: | |||||||||||||||
| Net loss | $ | (54,051 | ) | $ | (17,938 | ) | $ | (3,017 | ) | $ | (65,747 | ) | |||
| Net loss (% of revenue) | (31.1 | )% | (12.1 | )% | (0.6 | )% | (15.1 | )% | |||||||
| Depreciation and amortization | 8,209 | 8,270 | 24,840 | 24,806 | |||||||||||
| Interest income | (818 | ) | (1,940 | ) | (3,301 | ) | (6,272 | ) | |||||||
| Interest expense | 7,085 | 5,948 | 20,443 | 15,468 | |||||||||||
| Provision for income taxes | 24 | 72 | 208 | 178 | |||||||||||
| EBITDA | (39,551 | ) | (5,588 | ) | 39,173 | (31,567 | ) | ||||||||
| Stock-based compensation | 6,605 | 7,758 | 22,172 | 22,580 | |||||||||||
| Payroll taxes expense on employee stock transactions | 285 | 76 | 1,084 | 250 | |||||||||||
| Legal settlement | — | — | — | 600 | |||||||||||
| Gain on extinguishment of debt(1) | (3,684 | ) | — | (40,785 | ) | (4,177 | ) | ||||||||
| Change in fair value of warrant liability(2) | 43,928 | (744 | ) | (3,112 | ) | 9,209 | |||||||||
| Restructuring and other(3) | 1,711 | 822 | 1,711 | 1,407 | |||||||||||
| Adjusted EBITDA | $ | 9,294 | $ | 2,324 | $ | 20,243 | $ | (1,698 | ) | ||||||
| Adjusted EBITDA (% of revenue) | 5.4 | % | 1.6 | % | 4.1 | % | (0.4 | )% | |||||||
(1) The gain on extinguishment of debt for the three and nine months ended September 30, 2025 reflects the difference between the carrying value of the 2025 Exchanged Notes and the fair value of the 2031 Notes. The gain on extinguishment of debt for the nine months ended September 30, 2024 reflects the difference between the carrying value of the 2024 Exchanged Notes and the fair value of the 2029 Notes.
(2) The change in fair value of warrant liability for the three and nine months ended September 30, 2025 and September 30, 2024 reflects the remeasurement of the Warrants issued by the Company in connection with the 2024 Note Exchange in February 2024.
(3) Restructuring and other expenses for the three and nine months ended September 30, 2025 consist of employee severance costs associated with a departmental reorganization, including certain executives, recorded within Marketing and Selling, General and Administrative expenses on the condensed statements of operations. Restructuring and other expenses for the three and nine months ended September 30, 2024 reflect estimated losses related to the fire at one of our New Jersey authentication centers, net of estimated insurance recoveries and employee severance related charges related to the 2023 savings plan, which included the closure of certain retail and office locations and a workforce reduction.
A reconciliation of GAAP net loss to non-GAAP net loss attributable to common stockholders, the most directly comparable GAAP financial measure, in order to calculate non-GAAP net loss attributable to common stockholders per share, basic and diluted, is as follows (in thousands, except share and per share data):
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net loss | $ | (54,051 | ) | $ | (17,938 | ) | $ | (3,017 | ) | $ | (65,747 | ) | |||
| Stock-based compensation | 6,605 | 7,758 | 22,172 | 22,580 | |||||||||||
| Payroll tax expense on employee stock transactions | 285 | 76 | 1,084 | 250 | |||||||||||
| Legal settlement | — | — | — | 600 | |||||||||||
| Provision for income taxes | 24 | 72 | 208 | 178 | |||||||||||
| Gain on extinguishment of debt | (3,684 | ) | — | (40,785 | ) | (4,177 | ) | ||||||||
| Change in fair value of warrant liability | 43,928 | (744 | ) | (3,112 | ) | 9,209 | |||||||||
| Restructuring and other | 1,711 | 822 | 1,711 | 1,407 | |||||||||||
| Non-GAAP net loss attributable to common stockholders | $ | (5,182 | ) | $ | (9,954 | ) | $ | (21,739 | ) | $ | (35,700 | ) | |||
| Weighted-average common shares outstanding to calculate Non-GAAP net loss attributable to common stockholders per share, basic and diluted | 115,893,232 | 109,016,060 | 113,793,229 | 107,043,946 | |||||||||||
| Non-GAAP net loss attributable to common stockholders per share, basic and diluted | $ | (0.04 | ) | $ | (0.09 | ) | $ | (0.19 | ) | $ | (0.33 | ) | |||
The following table presents a reconciliation of net cash provided for (used in) operating activities to free (negative) cash flow for each of the periods indicated (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net cash provided by (used in) operating activities | $ | 19,330 | $ | 9,073 | $ | (12,510 | ) | $ | (1,148 | ) | |||||
| Purchase of property and equipment and capitalized proprietary software development costs | (5,612 | ) | (6,939 | ) | (24,613 | ) | (17,219 | ) | |||||||
| Free (negative) cash flow | $ | 13,718 | $ | 2,134 | $ | (37,123 | ) | $ | (18,367 | ) | |||||
Key Financial and Operating Metrics:
| September 30, 2023 | December 31, 2023 | March 30, 2024 | June 30, 2024 | September 30, 2024 | December 31, 2024 | March 31, 2025 | June 30, 2025 | September 30, 2025 | |||||||||||||||||||||||||||
| (In thousands, except AOV and percentages) | |||||||||||||||||||||||||||||||||||
| GMV | $ | 407,608 | $ | 450,668 | $ | 451,941 | $ | 440,914 | $ | 433,074 | $ | 503,534 | $ | 490,405 | $ | 504,105 | $ | 519,814 | |||||||||||||||||
| NMV | $ | 302,912 | $ | 335,245 | $ | 334,815 | $ | 329,422 | $ | 335,191 | $ | 383,447 | $ | 370,757 | $ | 379,377 | $ | 397,062 | |||||||||||||||||
| Consignment Revenue | $ | 102,852 | $ | 113,500 | $ | 115,648 | $ | 112,714 | $ | 116,908 | $ | 128,126 | $ | 123,814 | $ | 128,620 | $ | 134,429 | |||||||||||||||||
| Direct Revenue | $ | 17,356 | $ | 15,964 | $ | 12,709 | $ | 16,724 | $ | 15,623 | $ | 19,524 | $ | 20,454 | $ | 20,495 | $ | 22,928 | |||||||||||||||||
| Shipping Services Revenue | $ | 12,964 | $ | 13,909 | $ | 15,443 | $ | 15,496 | $ | 15,224 | $ | 16,345 | $ | 15,765 | $ | 16,073 | $ | 16,216 | |||||||||||||||||
| Number of Orders | 794 | 826 | 840 | 820 | 829 | 870 | 869 | 868 | 890 | ||||||||||||||||||||||||||
| Take Rate | 38.1 | % | 37.7 | % | 38.4 | % | 38.5 | % | 38.6 | % | 37.7 | % | 38.6 | % | 37.9 | % | 37.9 | % | |||||||||||||||||
| Active Buyers | 954 | 922 | 922 | 942 | 958 | 972 | 985 | 1,001 | 1,024 | ||||||||||||||||||||||||||
| AOV | $ | 513 | $ | 545 | $ | 538 | $ | 538 | $ | 522 | $ | 579 | $ | 564 | $ | 581 | $ | 584 | |||||||||||||||||