Consolidated Balance Sheets (Unaudited) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
In Thousands, unless otherwise specified |
Current assets: | | |
Cash and cash equivalents | $70,739 | $69,659 |
Short-term investments | 21,533 | 19,184 |
Accounts receivable, net of allowance for doubtful accounts of $1,841 and $2,306 as of December 31, 2014 and March 31, 2015, respectively | 14,513 | 15,404 |
Prepaid and other current assets | 10,789 | 12,241 |
Deferred tax assets—current | 2,932 | 2,932 |
Deferred tax charge—current | 9,687 | 0 |
Funds receivable and seller accounts | 12,095 | 10,573 |
Total current assets | 142,288 | 129,993 |
Restricted cash | 5,341 | 5,341 |
Property and equipment, net | 78,438 | 75,538 |
Goodwill | 28,225 | 30,831 |
Intangible assets, net | 4,524 | 5,410 |
Deferred tax charge—net of current portion | 70,422 | 0 |
Other assets | 2,124 | 2,022 |
Total assets | 331,362 | 249,135 |
Current liabilities: | | |
Accounts payable | 7,058 | 8,231 |
Accrued expenses and other current liabilities | 21,893 | 17,442 |
Capital lease obligations—current | 2,181 | 1,755 |
Funds payable and amounts due to sellers | 12,095 | 10,573 |
Deferred revenue | 3,639 | 3,452 |
Total current liabilities | 46,866 | 41,453 |
Capital lease obligations—net of current portion | 3,542 | 3,148 |
Warrant liability | 1,915 | 1,920 |
Deferred tax liabilities | 70,849 | 3,081 |
Facility financing obligation | 51,507 | 50,320 |
Other liabilities | 21,569 | 1,913 |
Total liabilities | 196,248 | 101,835 |
Commitments and contingencies | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 80,212 | 80,212 |
Stockholders’ equity: | | |
Common stock ($0.001 par value, 120,000,000 shares authorized as of December 31, 2014 and March 31, 2015 and 1,400,000,000 shares authorized pro forma March 31, 2015; 44,180,939, 44,834,221 and 98,282,464 shares issued and outstanding as of December 31, 2014, March 31, 2015 and pro forma March 31, 2015, respectively) | 45 | 44 |
Additional paid-in capital | 112,694 | 103,355 |
Accumulated deficit | -68,963 | -32,377 |
Accumulated other comprehensive (loss) income | 11,126 | -3,934 |
Total stockholders’ equity | 54,902 | 67,088 |
Total liabilities, convertible preferred stock and stockholders’ equity | 331,362 | 249,135 |
Series A Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 808 | 808 |
Series B Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 865 | 865 |
Series C Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 3,361 | 3,361 |
Series D Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 27,870 | 27,870 |
Series E Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 6,201 | 6,201 |
Series 1 Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 1,322 | 1,322 |
Series F Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 39,785 | 39,785 |
Pro Forma | | |
Current assets: | | |
Cash and cash equivalents | 70,739 | |
Short-term investments | 21,533 | |
Accounts receivable, net of allowance for doubtful accounts of $1,841 and $2,306 as of December 31, 2014 and March 31, 2015, respectively | 14,513 | |
Prepaid and other current assets | 10,789 | |
Deferred tax assets—current | 2,932 | |
Deferred tax charge—current | 9,687 | |
Funds receivable and seller accounts | 12,095 | |
Total current assets | 142,288 | |
Restricted cash | 5,341 | |
Property and equipment, net | 78,438 | |
Goodwill | 28,225 | |
Intangible assets, net | 4,524 | |
Deferred tax charge—net of current portion | 70,422 | |
Other assets | 2,124 | |
Total assets | 331,362 | |
Current liabilities: | | |
Accounts payable | 7,058 | |
Accrued expenses and other current liabilities | 21,893 | |
Capital lease obligations—current | 2,181 | |
Funds payable and amounts due to sellers | 12,095 | |
Deferred revenue | 3,639 | |
Total current liabilities | 46,866 | |
Capital lease obligations—net of current portion | 3,542 | |
Warrant liability | 0 | |
Deferred tax liabilities | 70,849 | |
Facility financing obligation | 51,507 | |
Other liabilities | 21,569 | |
Total liabilities | 194,333 | |
Commitments and contingencies | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 0 | |
Stockholders’ equity: | | |
Common stock ($0.001 par value, 120,000,000 shares authorized as of December 31, 2014 and March 31, 2015 and 1,400,000,000 shares authorized pro forma March 31, 2015; 44,180,939, 44,834,221 and 98,282,464 shares issued and outstanding as of December 31, 2014, March 31, 2015 and pro forma March 31, 2015, respectively) | 98 | |
Additional paid-in capital | 194,768 | |
Accumulated deficit | -68,963 | |
Accumulated other comprehensive (loss) income | 11,126 | |
Total stockholders’ equity | 137,029 | |
Total liabilities, convertible preferred stock and stockholders’ equity | 331,362 | |
Pro Forma | Series A Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 0 | |
Pro Forma | Series B Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 0 | |
Pro Forma | Series C Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 0 | |
Pro Forma | Series D Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 0 | |
Pro Forma | Series E Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 0 | |
Pro Forma | Series 1 Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | 0 | |
Pro Forma | Series F Preferred Stock | | |
Convertible preferred stock (25,000,000 shares authorized pro forma): | | |
Carrying Values | $0 | |