Boxed, Inc. (NYSE: BOXD, BOXD WS) (“Boxed” or the “Company”), the
commerce technology company specializing as both an e-commerce
retailer and e-commerce enabler, today reported its financial
results for the third quarter ended September 30, 2022.
Recent Business Highlights
- Boxed Progresses On Strategic Vision and
Profitability: In August, the Company provided updates to
its strategic vision, with a key initiative being the
re-prioritization of resource investment to accelerate its path to
profitability. In the third quarter, Boxed progressed on its goal,
with Retail segment gross profit and gross margin up 88.8% and 503
basis points, respectively, compared to the prior year period.
Profitability improvement was supported by an increasing share of
B2B customer demand, transportation cost savings, packaging cost
savings, and ongoing price optimization, which was enabled by the
Company’s Spresso technology and machine learning
capabilities.
- Significant Cost Savings Generated: Ongoing
Retail gross profit improvements, combined with cost savings
initiatives, including reductions in marketing expense, more
focused investments toward B2B and Boxed Market, and restructuring
of corporate staff, yielded a meaningful sequential improvement in
Adjusted EBITDA, which increased $6.1 million compared to the
second quarter of 2022. The Company believes the cost savings
initiatives that were a benefit during the third quarter will also
better position the Boxed business over the long term as the
Company pursues increased profitability.
- Strong Consumer Behavior Trends, with Retail Net
Revenue per Active Customer (“RPAC”) and Retail Average Order
Values (“AOV”) Both Reaching All-Time
Highs: RPAC was $336, an increase of $93, or 38.4%,
compared to the prior year period, and AOV was $150, an increase of
$27, or 21.9%, versus the prior year period. These record highs
were supported by strong B2B customer GMV growth of 37.1%, growth
in customer order frequency, adjustments to the user experience,
and ongoing price optimization efforts.
- Boxed Market Expands Service into Westchester County
and Brooklyn: Boxed Market announced that it opened its
new fulfillment center in Westchester County, New York, with its
Brooklyn, New York facility also opening imminently. The new
locations mark the initial expansion of Boxed’s rapid on-demand
grocery delivery model beyond Manhattan, as it continues to grow
its assortment and fulfillment offerings to meet customer
demand.
- Spresso Joins Snowflake’s Partner Network
Program: The partnership is expected to support ongoing
lead generation and sales efforts, and is designed to streamline
implementation of Spresso’s SaaS capabilities to Snowflake
customers. By leveraging Snowflake’s Data Cloud, joint customers
are now able to seamlessly share the data needed to drive results
through Spresso technology, enabling rapid use of its advanced
analytics, machine learning and artificial intelligence
offerings.
- Deployment of AEON Vietnam Partnership
Initiated: After signing a definitive agreement on
September 30, 2022, Boxed began deploying its proprietary
end-to-end Spresso technology platform with AEON Vietnam, an
agreement that represents a 9-year, 8-figure contract, extending
its strong partnership into the Vietnamese market.
“The team and I are very pleased to have met or
exceeded many expectations on multiple levels in the third quarter.
We are also proud to share the quick progress we have made on the
strategic vision we announced last quarter, which increased focus
on some of our fastest growing, stickiest, and most profitable
areas of the business,” said Chieh Huang, Co-Founder and Chief
Executive Officer. “By executing on the strategic vision to
increase profitability, and as a result of certain financing cash
inflows, we are also able to cut quarter over quarter cash
consumption by more than half. We continue to actively explore
additional capital markets opportunities, and we hope to further
improve near term liquidity with the goal of an additional capital
raise prior to year end.”
Third Quarter Financial Results and
Commentary
- Net revenue was $41.7 million for
the third quarter, a decrease of $7.4 million, or 15.0%, versus the
prior year period, primarily driven by a decline in Software &
Services revenue.
- Retail net revenue was $41.6 million, an increase of $3.4
million, or 8.9%, versus the prior year period, supported by an
increase in order frequency and a higher mix of B2B customer
orders, both leading to a strong increase in Retail Net Revenue per
Active Customer.
- Software & Services net revenue was $0.1 million as the
Company did not recognize any implementation services or up-front
license fee revenue in the third quarter of 2022, compared to
having recognized significant up-front license fees associated with
the delivery of the software platform to AEON Malaysia in the prior
year period. Revenue within the Software & Services segment is
expected to remain variable from quarter to quarter in the
near-to-medium term as revenue recognition is sensitive to the
timing of enterprise software deployments and ongoing
implementation work performed.
- Retail segment gross profit was $4.9 million, an increase of
$2.3 million, or 88.8%, with gross margins improving to 11.9%, an
increase of 503 basis points, compared to the prior year period,
supported by momentum in B2B and Boxed Market, transportation cost
savings, packaging cost savings, and ongoing price optimization,
leveraging Spresso technology. Total gross profit of $4.7 million
for the third quarter decreased $7.9 million, or 62.7%, primarily
due to the decrease in Software & Services revenue noted
above.
- Net loss was $26.4 million for the third quarter, compared to a
net loss of $5.9 million in the prior year period.
- Adjusted EBITDA was a loss of $16.4 million for the third
quarter, compared to a loss of $3.0 million in the prior year
period. This was primarily due to lower software revenue combined
with higher growth-related and public company-related investments,
including staff, professional services, insurance, and IT
costs.
- Advertising expense for the third quarter was $2.4 million, a
decrease of $2.8 million versus the prior year period. The decrease
was part of a strategic plan to reduce ongoing cash burn and
reallocate investment into growth of the Company’s B2B customer
base and Software & Services segment.
- GMV was $49.0 million for the third quarter, an increase of
$3.8 million, or 8.3% versus the prior year period. The increase
was largely attributable to strong B2B customer demand, as B2B
customer GMV increased by 37.1% compared to the prior year period,
combined with increases in GMV from Boxed Market’s customer
base.
- Total cash balance, inclusive of restricted cash, plus
marketable securities was $39.4 million. Cash burn was cut by more
than half quarter-over-quarter, with total net reduction in cash
balance of $10.3 million, supported by the profitability progress
and cost savings initiatives implemented during the quarter.
For more information on Retail Active Customers,
Retail AOV, RPAC, and GMV, please refer to the section on
“Operating Metrics” below.
LiquidityThe Company’s total cash
balance plus marketable securities as of September 30, 2022 was
$39.4 million, inclusive of $3.3 million in restricted cash and
$4.0 million in marketable securities. Total debt principal
outstanding was $135.4 million, of which $90.4 million relates to
the PIPE Convertible Notes. As of October 24, 2022, the Forward
Purchase Transaction entered into in connection with Boxed’s
business combination was fully unwound.
OutlookBoxed is reaffirming its
previously provided guidance for Fiscal Year 2022 as follows:
- Total Net Revenue of $165 to $180 million.
- Total Adjusted EBITDA loss of $65 to $80 million.
For more information, including the definition and
reconciliation of Adjusted EBITDA, a financial measure that is not
presented in accordance with generally accepted accounting
principles (“GAAP”), please refer to “Non-GAAP Financial Measures
and Key Performance Indicators” below.
Conference Call InformationBoxed
will host a conference call and webcast today at 4:30 p.m. ET to
discuss the results. The live webcast can be accessed on the Boxed
Investor Relations website at https://investors.boxed.com under
“Events & Presentations.” The webcast will also be archived and
available for replay. Investors interested in participating in the
live call can dial 844-200-6205 from the U.S. and 929-526-1599
internationally, and enter code 916601.
About BoxedBoxed is an e-commerce
retailer and an e-commerce enabler. The Company operates an
e-commerce retail service that provides bulk pantry consumables to
businesses and household customers, without the requirement of a
“big-box” store membership. This service is powered by Spresso, the
Company’s own Software & Service business. From solving
challenges with data using machine-learning modules to
re-platforming with end-to-end technology, Spresso’s purpose-built
storefront, marketplace, analytics, fulfillment, advertising, and
robotics technologies enable better business outcomes for
e-commerce customers. The Company aspires to make a positive social
impact with an emphasis on good Environmental, Social and
Governance (“ESG”) practices, and as such, has developed a
powerful, unique brand, known for doing right by its customers,
employees and society. For more information, please visit
investors.boxed.com.
Investor ContactsChris
MandevilleICRBoxedIR@icrinc.com
Media ContactsDavid
TaftBoxedpress@boxed.com
Forward-Looking StatementsCertain
statements in this press release may constitute “forward-looking
statements” within the meaning of the federal securities laws.
Forward-looking statements generally relate to future events or
Boxed’s future financial or operating performance. For example,
statements regarding the Company’s financial outlook for 2022, our
future strategy and initiatives to achieve the Company’s goal of an
accelerated path to profitability, the improved position of the
Company’s business due to the cost saving initiatives, the
Company’s goal of additional capital raise prior to year end, the
value of our AEON Vietnam contract, the potential expansion of our
Spresso business to other markets, the potential benefits of our
Spresso business for our customers, the expansion of Boxed Market,
the competitive environment in which Boxed operates and the
expected future operating and financial performance, including
expectations regarding profitability, and market opportunities of
Boxed are forward-looking statements, among others. In some cases,
you can identify forward-looking statements by terminology such as
“outlook,” “guidance,” “plan,” “position,” “project,” “forecast,”
“expect,” “intend,” “will,” “estimate,” “believe,” “aspires,”
“potential,” or “continue,” or the negatives of these terms or
variations of them or similar terminology. Such forward-looking
statements are subject to risks, uncertainties, and other factors
which could cause actual results to differ materially from those
expressed or implied by such forward-looking statements.
These forward-looking statements are based upon
estimates and assumptions that, while considered reasonable by
Boxed and its management, are inherently uncertain. Factors that
may cause actual results to differ materially from current
expectations include, but are not limited to: (i) the ability of
Boxed to grow and manage growth profitably, maintain relationships
and develop new relationships with customers and suppliers, and
retain its management and key employees; (ii) the evolution of the
markets in which Boxed competes; (iii) the ability of Boxed to
implement its strategic initiatives and continue to innovate its
existing offerings; (iv) the ability of Boxed to defend its
intellectual property; (v) the ability of Boxed to satisfy
regulatory requirements; (vi) the impact of the COVID-19 pandemic
on Boxed's business; (vii) our ability to meet our operating cash
flow requirements; (viii) our ability to maintain compliance with
the financial covenants of our term loan; (ix) our ability to
obtain additional financing on terms acceptable to us, if at all;
and (x) other risks and uncertainties set forth in our Annual
Report on Form 10-K for the year ended December 31, 2021, and any
subsequent Quarterly Report on Form 10-Q or Current Report on Form
8-K, which are filed with the Securities and Exchange Commission.
Therefore, such statements are not intended to be a guarantee of
the Company’s performance in future periods, and you should not
place undue reliance on these forward-looking statements, which are
made only as of the date of this press release. We undertake no
obligation to update or revise any forward-looking statements,
whether as a result of new information, future events or otherwise,
except as required by applicable law.
Website DisclosureBoxed intends to
use its website as a distribution channel of material company
information. Financial and other important information regarding
the Company is routinely posted on and accessible through the
Company’s website at https://boxed.com. Accordingly, you should
monitor the investor relations portion of our website at
https://investors.boxed.com in addition to following our press
releases, SEC filings, and public conference calls and webcasts. In
addition, you may automatically receive email alerts and other
information about Boxed when you enroll your email address by
visiting the “Investor Email Alerts” section of our investor
relations page at https://investors.boxed.com under
“Resources.”
Non-GAAP Financial Measures and Key
Performance IndicatorsThis press release includes certain
financial measures and key performance indicators not presented in
accordance with generally accepted accounting principles (“GAAP”)
including Adjusted EBITDA and certain ratios and other metrics
derived therefrom and certain operating metrics, including Gross
Merchandising Value, Retail Active Customers, Retail Average Order
Value and Retail Net Revenue per Active Customer. The Company
defines Adjusted EBITDA as net income (loss) before interest
expense, tax expense, depreciation and amortization, stock-based
compensation expense and other one-time or non-recurring expenses,
such as executive recruiting fees, severance, 3rd party consulting
fees, and transaction-related fees, among others, that the Company
does not believe are recurring in nature or necessary for the
ongoing operations of the business. These non-GAAP financial
measures and key performance indicators are not measures of
financial performance in accordance with GAAP and may exclude items
that are significant in understanding and assessing the Company’s
financial results. Therefore, these measures and key performance
indicators should not be considered in isolation or as an
alternative to net income, cash flows from operations or other
measures of profitability, liquidity or performance under GAAP. You
should be aware that the Company’s presentation of these measures
and key performance indicators may not be comparable to
similarly-titled measures used by other companies. The Company
believes these non-GAAP measures of financial results and key
performance indicators provide useful information to management and
investors regarding certain financial and business trends relating
to the Company’s financial condition and results of operations. The
Company believes that the use of these non-GAAP financial measures
and key performance indicators provide an additional tool for
investors to use in evaluating ongoing operating results and trends
in comparing the Company’s financial measures with other similar
companies, many of which present similar non-GAAP financial
measures to investors. These non-GAAP financial measures and key
performance indicators are subject to inherent limitations as they
reflect the exercise of judgments by management about which expense
and income are excluded or included in determining these non-GAAP
financial measures and key performance indicators.
This press release also includes certain
projections of Adjusted EBITDA. Due to the high variability and
difficulty in making accurate forecasts and projections of some of
the information excluded from Adjusted EBITDA, together with some
of the excluded information not being ascertainable or accessible,
the Company is unable to quantify certain amounts that would be
required to be included in the most directly comparable GAAP
financial measures without unreasonable effort. Consequently, no
disclosure of estimated comparable GAAP measures is included and no
reconciliation of the forward-looking non-GAAP financial measures
is included.
Boxed, Inc.Operating
Metrics(unaudited)
|
|
|
Three Months Ended September 30, |
|
|
2022 |
|
|
2021 |
Retail Active Customers (in
thousands) |
|
124 |
|
|
157 |
Retail AOV (in whole
dollars) |
$ |
150 |
|
$ |
123 |
RPAC (in whole dollars) |
$ |
336 |
|
$ |
243 |
GMV (in millions) |
$ |
49.0 |
|
$ |
45.2 |
|
|
|
|
|
|
This above table sets forth key performance
indicators for the three months ended September 30, 2022 and 2021.
Figures disclosed for Retail Active Customers and Retail AOV
reflect Retail segment metrics only, and do not aggregate metrics
from Software & Services customers who are leveraging our
software or technology for their own retail operations.
Retail Active Customers - Boxed
defines active customers as the distinct number of customers in its
Retail segment who placed at least one order in the referenced
respective time-period (“Retail Active Customers”). The change in
Retail Active Customers in a reporting period captures both the
inflow of new customers as well as the outflow of customers who
have not made a purchase in the time period. The Company views the
number of Retail Active Customers as a key indicator of its
performance, which is influenced by the level of investment in
advertising expenses, the number of new customers acquired during a
given time period, as well as the churn of previously Retail Active
Customers.
Retail Average Order Value (AOV) -
The Company defines Retail AOV as the GMV for the respective
time-period divided by the total number of orders placed by
customers during the same period. Boxed believes Retail AOV is an
important indicator of business performance as it is supported by
the Company's proprietary e-commerce technology, where its mobile
app, website, and personalization engine provide a seamless
shopping experience, enabling customers to easily discover new and
relevant products and categories. This results in a trend where on
average, Retail AOVs expand over the course of a customer’s
lifecycle. Further, larger orders are on average more profitable,
helping to drive margin improvement from shipping, packaging, and
labor efficiencies.
Retail Net Revenue per Active Customer
(RPAC) – The Company defines Retail Net
Revenue per Active Customer as total Retail Net Revenue for the
respective time-period divided by the total number of Retail Active
Customers during the same period. We believe RPAC is an important
indicator of business performance as it demonstrates customer
engagement within our Retail business, blending both our Retail
Average Order Values along with the order frequency of customers
shopping our Retail e-Commerce offerings.
Gross Merchandise Value (GMV) -
The Company defines GMV as (i) the total value of Boxed goods sold,
(ii) 3rd party goods sold on Boxed Sites, gross of any customer
promotions, price discounts, credits, or rewards used, and (iii)
goods sold on 3rd party (i.e. AEON) websites which are leveraging
Boxed Software & Services technology, all of which are (iv)
inclusive of shipping fees, service fees and taxes. The Company
believes its ability to expand GMV is an indicator of the global
scale of our technology services platform in any given period, and
an indicator of end-customer engagement on its technology services
platform worldwide. GMV is not intended for use as an alternative
to net revenue recorded in accordance with GAAP.
Boxed, Inc.Condensed
Consolidated Balance Sheets(unaudited)(in thousands)
|
|
|
|
|
September 30, |
|
December 31, |
|
|
2022 |
|
|
|
2021 |
|
ASSETS |
|
|
|
CURRENT
ASSETS |
|
|
|
Cash and cash equivalents |
$ |
32,071 |
|
|
$ |
105,027 |
|
Restricted cash |
|
3,302 |
|
|
|
2,768 |
|
Marketable securities |
|
3,988 |
|
|
|
— |
|
Accounts receivable, net |
|
3,239 |
|
|
|
3,122 |
|
Inventories |
|
11,081 |
|
|
|
11,428 |
|
Prepaid expenses and other current assets |
|
9,438 |
|
|
|
4,915 |
|
Deferred contract costs, current |
|
658 |
|
|
|
7,580 |
|
Forward purchase receivable |
|
8,101 |
|
|
|
— |
|
TOTAL CURRENT
ASSETS |
|
71,878 |
|
|
|
134,840 |
|
Property and equipment, net |
|
7,387 |
|
|
|
7,019 |
|
Unbilled receivables |
|
10,898 |
|
|
|
8,891 |
|
Forward purchase receivable |
|
— |
|
|
|
60,050 |
|
Operating right-of-use assets |
|
11,269 |
|
|
|
— |
|
Goodwill |
|
7,409 |
|
|
|
7,444 |
|
Prepaid expenses, noncurrent |
|
8,555 |
|
|
|
— |
|
Deferred contract costs, noncurrent |
|
— |
|
|
|
11,847 |
|
Other long-term assets |
|
1,382 |
|
|
|
1,514 |
|
TOTAL
ASSETS |
$ |
118,778 |
|
|
$ |
231,605 |
|
LIABILITIES AND
STOCKHOLDERS’ DEFICIT |
|
|
|
CURRENT
LIABILITIES |
|
|
|
Accounts payable |
$ |
14,705 |
|
|
$ |
28,936 |
|
Accrued expenses |
|
8,177 |
|
|
|
6,392 |
|
Deferred revenue |
|
2,030 |
|
|
|
2,020 |
|
Operating lease liabilities, current |
|
2,672 |
|
|
|
— |
|
Other current liabilities |
|
16,662 |
|
|
|
21,899 |
|
Earnout liability, current |
|
286 |
|
|
|
— |
|
SPAC warrant liabilities |
|
1,667 |
|
|
|
22,045 |
|
Forward purchase option derivative |
|
7,555 |
|
|
|
— |
|
TOTAL CURRENT
LIABILITIES |
|
53,754 |
|
|
|
81,292 |
|
PIPE Convertible Notes, net of transaction costs |
|
80,972 |
|
|
|
77,047 |
|
Long-term debt |
|
43,589 |
|
|
|
43,287 |
|
Forward purchase option derivative |
|
— |
|
|
|
4,203 |
|
Earnout liability, noncurrent |
|
1,781 |
|
|
|
27,134 |
|
Operating lease liabilities, noncurrent |
|
9,005 |
|
|
|
— |
|
Other long-term liabilities |
|
385 |
|
|
|
217 |
|
TOTAL
LIABILITIES |
|
189,486 |
|
|
|
233,180 |
|
STOCKHOLDERS’
DEFICIT |
|
|
|
Common stock |
|
7 |
|
|
|
7 |
|
Additional paid-in
capital |
|
408,346 |
|
|
|
383,066 |
|
Accumulated other
comprehensive income (loss) |
|
(10 |
) |
|
|
— |
|
Accumulated deficit |
|
(479,051 |
) |
|
|
(384,648 |
) |
TOTAL STOCKHOLDERS’
DEFICIT |
|
(70,708 |
) |
|
|
(1,575 |
) |
TOTAL LIABILITIES AND
STOCKHOLDERS’ DEFICIT |
$ |
118,778 |
|
|
$ |
231,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boxed, Inc.Condensed
Consolidated Statements of Operations(unaudited)(in
thousands except share and per share amounts)
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net revenue: |
|
|
|
|
|
|
|
Retail |
$ |
41,580 |
|
|
$ |
38,186 |
|
|
$ |
129,543 |
|
|
$ |
117,253 |
|
Software & Services |
|
73 |
|
|
|
10,824 |
|
|
|
2,402 |
|
|
|
14,965 |
|
Total net revenue |
|
41,653 |
|
|
|
49,010 |
|
|
|
131,945 |
|
|
|
132,218 |
|
Cost of sales: |
|
|
|
|
|
|
|
Retail |
|
(36,633 |
) |
|
|
(35,565 |
) |
|
|
(117,003 |
) |
|
|
(107,707 |
) |
Software & Services |
|
(297 |
) |
|
|
(780 |
) |
|
|
(1,256 |
) |
|
|
(1,798 |
) |
Total cost of sales |
|
(36,930 |
) |
|
|
(36,345 |
) |
|
|
(118,259 |
) |
|
|
(109,505 |
) |
Gross profit |
|
4,723 |
|
|
|
12,665 |
|
|
|
13,686 |
|
|
|
22,713 |
|
Advertising expense |
|
(2,359 |
) |
|
|
(5,174 |
) |
|
|
(22,145 |
) |
|
|
(14,618 |
) |
Selling, general, and
administrative expense |
|
(23,957 |
) |
|
|
(12,859 |
) |
|
|
(70,237 |
) |
|
|
(38,905 |
) |
Loss from
operations |
|
(21,593 |
) |
|
|
(5,368 |
) |
|
|
(78,696 |
) |
|
|
(30,810 |
) |
Other income (expense),
net |
|
(4,782 |
) |
|
|
(561 |
) |
|
|
(15,707 |
) |
|
|
509 |
|
Loss before income taxes |
|
(26,375 |
) |
|
|
(5,929 |
) |
|
|
(94,403 |
) |
|
|
(30,301 |
) |
Income taxes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net loss |
$ |
(26,375 |
) |
|
$ |
(5,929 |
) |
|
$ |
(94,403 |
) |
|
$ |
(30,301 |
) |
Other comprehensive income
(loss): |
|
|
|
|
|
|
|
Net unrealized gain (loss) on available-for-sale securities |
|
10 |
|
|
|
— |
|
|
|
(10 |
) |
|
|
— |
|
Net comprehensive
loss |
$ |
(26,365 |
) |
|
$ |
(5,929 |
) |
|
$ |
(94,413 |
) |
|
$ |
(30,301 |
) |
Net loss per share,
basic and diluted |
$ |
(0.37 |
) |
|
$ |
(0.55 |
) |
|
$ |
(1.38 |
) |
|
$ |
(2.99 |
) |
Weighted-average
shares outstanding, basic and diluted |
|
70,563,420 |
|
|
|
9,504,786 |
|
|
|
68,232,698 |
|
|
|
9,454,261 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boxed, Inc.Condensed
Consolidated Statements of Cash Flows(unaudited)(in
thousands except share and per share amounts)
|
|
|
For the Nine Months Ended September 30, |
|
|
2022 |
|
|
|
2021 |
|
CASH FLOWS FROM
OPERATING ACTIVITIES |
|
|
|
Net loss |
$ |
(94,403 |
) |
|
$ |
(30,301 |
) |
Adjustments to reconcile net
loss to net cash used in operating activities: |
|
|
|
Depreciation and amortization |
|
3,286 |
|
|
|
3,566 |
|
Stock-based compensation |
|
13,758 |
|
|
|
1,214 |
|
Noncash Common Stock Purchase Agreement costs |
|
1,000 |
|
|
|
— |
|
Bad debt expense/(change in reserve) |
|
176 |
|
|
|
(87 |
) |
Change in fair value of warrants and derivative instruments |
|
3,052 |
|
|
|
(1,470 |
) |
Settlement of forward purchase receivable |
|
46,386 |
|
|
|
— |
|
Settlement of forward purchase option derivative liability |
|
(45,144 |
) |
|
|
— |
|
Loss on extinguishment of debt |
|
— |
|
|
|
203 |
|
Amortization of debt discount |
|
1,331 |
|
|
|
60 |
|
PIK Interest |
|
3,171 |
|
|
|
— |
|
Net amortization/accretion on available-for-sale securities |
|
(35 |
) |
|
|
— |
|
Unrealized gain/(loss) on available-for-sale securities |
|
(4 |
) |
|
|
— |
|
Noncash operating lease expense |
|
2,413 |
|
|
|
— |
|
Other noncash items |
|
— |
|
|
|
181 |
|
Changes in assets and
liabilities: |
|
|
|
Receivables, net |
|
(294 |
) |
|
|
(1,812 |
) |
Inventories |
|
347 |
|
|
|
2,551 |
|
Prepaid expenses and other current assets |
|
(4,523 |
) |
|
|
(4,258 |
) |
Unbilled receivables |
|
(2,007 |
) |
|
|
(3,680 |
) |
Deferred contract costs |
|
18,769 |
|
|
|
— |
|
Prepaid expenses, noncurrent |
|
(8,555 |
) |
|
|
— |
|
Other long-term assets |
|
(175 |
) |
|
|
— |
|
Accounts payable |
|
(14,227 |
) |
|
|
4,962 |
|
Accrued expenses |
|
1,785 |
|
|
|
1,052 |
|
Deferred revenue |
|
9 |
|
|
|
231 |
|
Operating lease liabilities |
|
(2,449 |
) |
|
|
— |
|
Other liabilities |
|
(1,573 |
) |
|
|
493 |
|
Net cash used in
operating activities |
|
(77,906 |
) |
|
|
(27,095 |
) |
CASH FLOWS FROM
INVESTING ACTIVITIES |
|
|
|
Capital expenditures |
|
(3,347 |
) |
|
|
(683 |
) |
Forward purchase payments |
|
(1,242 |
) |
|
|
— |
|
Forward purchase receipts |
|
6,805 |
|
|
|
— |
|
Purchase of available-for-sale
securities |
|
(6,960 |
) |
|
|
— |
|
Sale of available-for-sale
securities |
|
3,000 |
|
|
|
— |
|
Other investing
activities |
|
34 |
|
|
|
13 |
|
Net cash used in
investing activities |
|
(1,710 |
) |
|
|
(670 |
) |
CASH FLOWS FROM
FINANCING ACTIVITIES |
|
|
|
Principal payments on finance
lease obligations |
|
(54 |
) |
|
|
(56 |
) |
Proceeds from option
exercises |
|
781 |
|
|
|
331 |
|
Proceeds from warrant
exercises |
|
11 |
|
|
|
— |
|
Proceeds from Common Stock
Purchase Agreement |
|
6,456 |
|
|
|
— |
|
Repayments from
borrowings |
|
— |
|
|
|
(7,703 |
) |
Proceeds from borrowings |
|
— |
|
|
|
43,800 |
|
Debt issuance costs |
|
— |
|
|
|
(670 |
) |
Net cash provided by
financing activities |
|
7,194 |
|
|
|
35,702 |
|
Total change in cash,
cash equivalents and restricted cash |
|
(72,422 |
) |
|
|
7,937 |
|
CASH, CASH EQUIVALENTS
AND RESTRICTED CASH BEGINNING OF PERIOD |
|
107,795 |
|
|
|
30,043 |
|
CASH, CASH EQUIVALENTS
AND RESTRICTED CASH AT END OF PERIOD |
$ |
35,373 |
|
|
$ |
37,980 |
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION: |
|
|
|
Cash paid during the period for: |
|
|
|
Cash paid for taxes |
$ |
64 |
|
|
$ |
17 |
|
Cash paid for interest |
$ |
3,690 |
|
|
$ |
281 |
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING
ACTIVITIES: |
|
|
|
Right-of-use asset obtained in
exchange for operating lease liability |
$ |
2,384 |
|
|
$ |
— |
|
Shares issued related to
equity consideration of acquisition |
$ |
3,000 |
|
|
$ |
— |
|
Conversion of Convertible
Notes |
$ |
274 |
|
|
$ |
— |
|
Deferred transaction costs
included in accrued expense & accounts payable |
$ |
— |
|
|
$ |
2,843 |
|
|
|
|
|
Cash and cash equivalents at
end of period |
$ |
32,071 |
|
|
$ |
35,409 |
|
Restricted cash at end of
period |
|
3,302 |
|
|
|
2,571 |
|
Cash, cash equivalents and
restricted cash at end of period |
$ |
35,373 |
|
|
$ |
37,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boxed,
Inc.Reconciliation of Non-GAAP Financial
Measures(unaudited)(in thousands)
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net loss |
$ |
(26,375 |
) |
|
$ |
(5,929 |
) |
|
$ |
(94,403 |
) |
|
$ |
(30,301 |
) |
Adjusted to exclude the
following: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
1,078 |
|
|
|
1,102 |
|
|
|
3,286 |
|
|
|
3,566 |
|
Change in fair value of warrants and derivative instruments |
|
(167 |
) |
|
|
(452 |
) |
|
|
3,052 |
|
|
|
(1,821 |
) |
Interest expense |
|
4,425 |
|
|
|
770 |
|
|
|
10,511 |
|
|
|
988 |
|
Other expense |
|
98 |
|
|
|
243 |
|
|
|
41 |
|
|
|
324 |
|
Stock-based compensation |
|
4,134 |
|
|
|
360 |
|
|
|
13,758 |
|
|
|
1,214 |
|
Other costs (1) |
|
426 |
|
|
|
931 |
|
|
|
2,757 |
|
|
|
3,842 |
|
Adjusted
EBITDA |
$ |
(16,381 |
) |
|
$ |
(2,975 |
) |
|
$ |
(60,998 |
) |
|
$ |
(22,188 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Other costs primarily represent consulting and
advisory costs with respect to the Business Combination and other
equity and debt financing transactions, as well as litigation
costs.
Boxed (NYSE:BOXD)
Gráfico Histórico do Ativo
De Fev 2025 até Mar 2025
Boxed (NYSE:BOXD)
Gráfico Histórico do Ativo
De Mar 2024 até Mar 2025