- OPEN Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
Opendoor (OPEN) S-1/AIPO registration (amended)
Filed: 31 Dec 20, 12:00am
| Delaware (State or other jurisdiction of incorporation or organization) | | | 7372 (Primary Standard Industrial Classification Code Number) | | | 98-1515020 (I.R.S. Employer Identification Number) | |
| Rachel W. Sheridan, Esq. Shagufa R. Hossain, Esq. Latham & Watkins LLP 885 Third Avenue New York, NY 10022 (212) 906-1200 | | | Elizabeth Stevens Head of Legal Opendoor Technologies Inc. 1 Post Street, Floor 11 San Francisco, California 94104 (415) 896-6737 | |
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☒ | |
| | | | Emerging growth company ☐ | |
| | ||||||||||||||||
Title of each class of securities to be registered | | | | Amount to be registered(1) | | | | Proposed maximum offering price per security | | | | Proposed maximum aggregate offering price | | | | Amount of registration fee | |
Common stock(2)(3) | | | | 381,533,178 | | | | $26.39(4) | | | | $10,068,660,567.42 (4) | | | | $1,098,490.87 | |
Warrants(2) | | | | 6,133,333 | | | | $11.28(5) | | | | $69,183,996.24(5) | | | | $7,547.97 | |
Common stock(2)(7) | | | | 19,933,333 | | | | $11.50(6) | | | | $229,233,329.50(6) | | | | $25,009.36 | |
Total | | | | | | | | | | | | $10,367,077,893.16 | | | | $1,131,048.20 | |
| | | Page | | |||
| | | | ii | | | |
| | | | iii | | | |
| | | | vi | | | |
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 42 | | | |
| | | | 46 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 83 | | | |
| | | | 88 | | | |
| | | | 94 | | | |
| | | | 107 | | | |
| | | | 109 | | | |
| | | | 114 | | | |
| | | | 121 | | | |
| | | | 124 | | | |
| | | | 125 | | | |
| | | | 128 | | | |
| | | | 129 | | | |
| | | | 130 | | | |
| | | | II-1 | | |
(in thousands, except for share and per share amounts) | | | | | | | |
Shares transferred at Closing(1) | | | | | 500,000,000 | | |
Value per share(2) | | | | | 10.00 | | |
Total Share Consideration | | | | $ | 5,000,000 | | |
| | | # New Entity Shares | | | % | | ||||||
Opendoor stockholders(1) | | | | | 503,980,000 | | | | | | 82.4% | | |
SCH’s public shareholders | | | | | 41,387,632 | | | | | | 6.8% | | |
Sponsor & related parties(2) | | | | | 26,375,000 | | | | | | 4.3% | | |
Third Party PIPE Investors | | | | | 40,000,000 | | | | | | 6.5% | | |
Pro Forma Common Stock at Closing | | | | | 611,742,632 | | | | | | 100.0% | | |
| | | As of September 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of September 30, 2020 | | ||||||||||||
(in thousands) | | | Opendoor (Historical) | | | Social Capital (Historical) | | | Reclassification Adjustments (Note 2) | | | Conversion of Warrants | | | | | | | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 469,365 | | | | | $ | — | | | | | $ | 250 | | | | | | — | | | | | | | | | | | $ | 414,042 | | | | | | B | | | | | $ | 1,440,444 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600,050 | | | | | | C | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,490) | | | | | | D | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (28,539) | | | | | | E | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (110) | | | | | | F | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (124) | | | | | | K | | | | | | — | | |
Cash | | | | | — | | | | | | 250 | | | | | | (250) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Restricted cash | | | | | 174,194 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 174,194 | | |
Prepaid expenses | | | | | — | | | | | | 384 | | | | | | (384) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Marketable securities | | | | | 82,131 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 82,131 | | |
Mortgage loans held for sale pledged under agreements to repurchase | | | | | 13,984 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 13,984 | | |
Escrow receivable | | | | | 2,641 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,641 | | |
Real estate inventory, net | | | | | 151,512 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 151,512 | | |
Other current assets | | | | | 29,632 | | | | | | — | | | | | | 384 | | | | | | — | | | | | | | | | | | | (8,022) | | | | | | E | | | | | | 21,994 | | |
Total current assets | | | | | 923,459 | | | | | | 634 | | | | | | — | | | | | | — | | | | | | | | | | | | 962,807 | | | | | | | | | | | | 1,886,900 | | |
Cash and Marketable securities held in Trust Account | | | | | — | | | | | | 414,042 | | | | | | — | | | | | | — | | | | | | | | | | | | (414,042) | | | | | | B | | | | | | — | | |
Property and equipment — Net | | | | | 29,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 29,434 | | |
Right of use assets | | | | | 51,842 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 51,842 | | |
Goodwill | | | | | 30,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 30,945 | | |
Intangibles — Net | | | | | 9,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,266 | | |
Other assets | | | | | 4,221 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,221 | | |
TOTAL ASSETS | | | | | 1,049,167 | | | | | | 414,676 | | | | | | — | | | | | | — | | | | | | | | | | | | 548,765 | | | | | | | | | | | | 2,012,608 | | |
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and other accrued liabilities | | | | | 37,998 | | | | | | — | | | | | | 4,361 | | | | | | (6,440) | | | | | | A | | | | | | (12,134) | | | | | | E | | | | | | 23,675 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (110) | | | | | | F | | | | | | — | | |
Accrued expenses | | | | | — | | | | | | 4,361 | | | | | | (4,361) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Current portion of credit facilities and other secured borrowings | | | | | 121,909 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 121,909 | | |
Interest payable | | | | | 1,846 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,846 | | |
Lease liabilities, current portion | | | | | 17,248 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 17,248 | | |
Promissory note — related party | | | | | — | | | | | | 1,138 | | | | | | — | | | | | | — | | | | | | | | | | | | (1,138) | | | | | | E | | | | | | — | | |
Total current liabilities | | | | | 179,001 | | | | | | 5,499 | | | | | | — | | | | | | (6,440) | | | | | | | | | | | | (13,382) | | | | | | | | | | | | 164,678 | | |
Deferred underwriting fee payable | | | | | | | | | | | 14,490 | | | | | | — | | | | | | | | | | | | | | | | | | (14,490) | | | | | | D | | | | | | — | | |
Credit facilities — net of current portion | | | | | 149,035 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 149,035 | | |
Lease liabilities — net of current portion | | | | | 48,182 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 48,182 | | |
Other liabilities | | | | | 97 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 97 | | |
Total liabilities | | | | | 376,315 | | | | | | 19,989 | | | | | | — | | | | | | (6,440) | | | | | | | | | | | | (27,872) | | | | | | | | | | | | 361,992 | | |
|
| | | As of September 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of September 30, 2020 | | ||||||||||||
(in thousands) | | | Opendoor (Historical) | | | Social Capital (Historical) | | | Reclassification Adjustments (Note 2) | | | Conversion of Warrants | | | | | | | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||||||||
TEMPORARY EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption | | | | | — | | | | | | 389,686 | | | | | | — | | | | | | — | | | | | | | | | | | | (389,686) | | | | | | G | | | | | | — | | |
Series A convertible preferred stock | | | | | 9,763 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (9,763) | | | | | | H | | | | | | — | | |
Series B convertible preferred stock | | | | | 20,049 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (20,049) | | | | | | H | | | | | | — | | |
Series C convertible preferred stock | | | | | 80,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (80,519) | | | | | | H | | | | | | — | | |
Series D convertible preferred stock | | | | | 257,951 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (257,951) | | | | | | H | | | | | | — | | |
Series E convertible preferred stock | | | | | 1,013,220 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (1,013,220) | | | | | | H | | | | | | — | | |
Total temporary equity | | | | | 1,381,502 | | | | | | 389,686 | | | | | | — | | | | | | — | | | | | | | | | | | | (1,771,188) | | | | | | | | | | | | — | | |
Stockholders’ Equity (Deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred shares | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Class A ordinary shares | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Class B ordinary shares | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | (1) | | | | | | I | | | | | | — | | |
Common Stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 6 | | | | | | C | | | | | | 61 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4 | | | | | | G | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | | | I | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50 | | | | | | H | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | K | | | | | | — | | |
Additional paid-in capital | | | | | 280,657 | | | | | | 11,342 | | | | | | — | | | | | | 6,440 | | | | | | A | | | | | | 600,044 | | | | | | C | | | | | | 2,639,862 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389,682 | | | | | | G | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (493) | | | | | | J | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,381,452 | | | | | | H | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (29,138) | | | | | | E | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (124) | | | | | | K | | | | | | — | | |
Accumulated other comprehensive income (loss) | | | | | 144 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 144 | | |
Accumulated deficit | | | | | (989,451) | | | | | | (6,342) | | | | | | — | | | | | | — | | | | | | | | | | | | 5,849 | | | | | | E | | | | | | (989,451) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493 | | | | | | J | | | | | | — | | |
Total stockholders’ equity (deficit) | | | | | (708,650) | | | | | | 5,001 | | | | | | — | | | | | | 6,440 | | | | | | | | | | | | 2,347,825 | | | | | | | | | | | | 1,650,616 | | |
TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIT | | | | | 1,049,167 | | | | | | 414,676 | | | | | | — | | | | | | — | | | | | | | | | | | | 548,765 | | | | | | | | | | | | 2,012,608 | | |
|
| | | For the Nine Months Ended September 30, 2020 | | | | | | | | | | | | | | | For the Nine Months Ended September 30, 2020 | | ||||||||||||
(in thousands, except per share data) | | | Opendoor (Historical) | | | Social Capital (Historical) | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
Revenue | | | | | 2,334,235 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,334,235 | | |
Cost of revenue | | | | | 2,152,803 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,152,803 | | |
Gross profit | | | | | 181,432 | | | | | | — | | | | | | — | | | | | | | | | | | | 181,432 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Formation and operating costs | | | | | — | | | | | | (6,363) | | | | | | 5,849 | | | | | | AA | | | | | | (514) | | |
Sales, marketing and operations | | | | | (156,290) | | | | | | — | | | | | | — | | | | | | | | | | | | (156,290) | | |
General and administrative | | | | | (99,074) | | | | | | — | | | | | | — | | | | | | | | | | | | (99,074) | | |
Technology and development | | | | | (45,809) | | | | | | — | | | | | | — | | | | | | | | | | | | (45,809) | | |
Total operating costs and expenses | | | | | (301,173) | | | | | | (6,363) | | | | | | 5,849 | | | | | | | | | | | | (301,687) | | |
Net operating loss | | | | | (119,741) | | | | | | (6,363) | | | | | | 5,849 | | | | | | | | | | | | (120,255) | | |
Derivative and warrant fair value adjustment | | | | | (25,219) | | | | | | — | | | | | | 1,902 | | | | | | BB | | | | | | — | | |
| | | | | | | | | | | | | | | | | 23,317 | | | | | | CC | | | | | | — | | |
Interest expense | | | | | (57,393) | | | | | | — | | | | | | 7,837 | | | | | | DD | | | | | | (49,556) | | |
Interest income | | | | | — | | | | | | 42 | | | | | | (42) | | | | | | EE | | | | | | — | | |
Other income, net | | | | | 3,619 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,619 | | |
Loss before income taxes | | | | | (198,734) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,192) | | |
Income tax expense | | | | | (234) | | | | | | — | | | | | | — | | | | | | FF | | | | | | (234) | | |
Net loss | | | | | (198,968) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,426) | | |
Less net income attributable noncontrolling interest | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net loss | | | | | (198,968) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,426) | | |
Weighted average shares outstanding of common stock — basic | | | | | 53,110 | | | | | | 10,112 | | | | | | | | | | | | | | | | | | 544,411 | | |
Weighted average shares outstanding of common stock — diluted | | | | | 53,110 | | | | | | 10,112 | | | | | | | | | | | | | | | | | | 544,411 | | |
Basic net income (loss) per share | | | | $ | (3.75) | | | | | $ | (0.63) | | | | | | | | | | | | | | | | | $ | (0.31) | | |
Diluted net income (loss) per share | | | | $ | (3.75) | | | | | $ | (0.63) | | | | | | | | | | | | | | | | | $ | (0.31) | | |
| | | For the Year ended December 31, 2019 | | | | | | | | | | | | | | | For the Year ended December 31, 2019 | | ||||||||||||
(in thousands, except per share data) | | | Opendoor (Historical) | | | Social Capital (Historical) | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
Revenue | | | | | 4,740,583 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,740,583 | | |
Cost of revenue | | | | | 4,439,333 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,439,333 | | |
Gross profit | | | | | 301,250 | | | | | | — | | | | | | — | | | | | | | | | | | | 301,250 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Formation and operating costs | | | | | — | | | | | | (22) | | | | | | — | | | | | | | | | | | | (22) | | |
Sales, marketing and operations | | | | | (384,416) | | | | | | — | | | | | | — | | | | | | | | | | | | (384,416) | | |
General and administrative | | | | | (113,446) | | | | | | — | | | | | | — | | | | | | | | | | | | (113,446) | | |
Technology and development | | | | | (51,222) | | | | | | — | | | | | | — | | | | | | | | | | | | (51,222) | | |
Total operating costs and expenses | | | | | (549,084) | | | | | | (22) | | | | | | — | | | | | | | | | | | | (549,106) | | |
Net operating loss | | | | | (247,834) | | | | | | (22) | | | | | | — | | | | | | | | | | | | (247,856) | | |
Derivative and warrant fair value adjustment | | | | | 6,243 | | | | | | — | | | | | | (6,243) | | | | | | BB | | | | | | — | | |
Interest expense | | | | | (109,728) | | | | | | — | | | | | | 4,123 | | | | | | DD | | | | | | (105,605) | | |
Interest income | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Other income, net | | | | | 12,401 | | | | | | — | | | | | | — | | | | | | | | | | | | 12,401 | | |
Loss before income taxes | | | | | (338,918) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (341,060) | | |
Income tax expense | | | | | (252) | | | | | | — | | | | | | — | | | | | | FF | | | | | | (252) | | |
Net loss | | | | | (339,170) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (341,312) | | |
Less net income attributable noncontrolling interest | | | | | 1,847 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,847 | | |
Net loss | | | | | (341,017) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (343,159) | | |
Weighted average shares outstanding of common stock — basic | | | | | 49,444 | | | | | | 1 | | | | | | | | | | | | | | | | | | 544,411 | | |
Weighted average shares outstanding of common stock — diluted | | | | | 49,444 | | | | | | 1 | | | | | | | | | | | | | | | | | | 544,411 | | |
Basic net income (loss) per share | | | | $ | (6.90) | | | | | $ | (21,631) | | | | | | | | | | | | | | | | | $ | (0.63) | | |
Diluted net income (loss) per share | | | | $ | (7.06) | | | | | $ | (21,631) | | | | | | | | | | | | | | | | | $ | (0.63) | | |
(in thousands) | | | Amount | | |||
Costs related to issuance of equity | | | | | | | |
Opendoor | | | | | | | |
Amounts previously capitalized and paid | | | | | 140 | | |
Amounts previously capitalized and not paid | | | | | 7,882 | | |
Amounts expected as part of the Transaction | | | | | 12,757 | | |
Subtotal | | | | | 20,779 | | |
SCH | | | | | | | |
Amounts previously incurred and paid | | | | | 459 | | |
Amounts previously incurred but not paid | | | | | 5,390 | | |
Amounts expected as part of the Transaction | | | | | 2,510 | | |
Subtotal | | | | | 8,359 | | |
Grand Total | | | | | 29,138 | | |
(in thousands, except per share data) | | | For the Nine Months Ended September 30, 2020 | | | For the Year ended December 31, 2019 | | ||||||
Pro forma net loss | | | | | (166,426) | | | | | | (343,159) | | |
Weighted average shares outstanding of common stock(1) | | | | | 544,411 | | | | | | 544,411 | | |
Net loss per share (Basic and Diluted) attributable to common stockholders(1)(2) | | | | $ | (0.31) | | | | | $ | (0.63) | | |
Statement of Operations Data | | | For The Nine Months Ended September 30, 2020 | | | For The Nine Months Ended September 30, 2019 | | | For The Year Ended December 31, 2019 | | | For The Year Ended December 31, 2018 | | | For The Year Ended December 31, 2017 | | | For The Year Ended December 31, 2016 | | | For The Year Ended December 31, 2015 | | |||||||||||||||||||||
Revenue: | | | | | 2,334,235 | | | | | | 3,484,929 | | | | | | 4,740,583 | | | | | | 1,838,066 | | | | | | 711,066 | | | | | | 338,742 | | | | | | 53,479 | | |
Cost of revenue | | | | | 2,152,803 | | | | | | 3,257,640 | | | | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 644,719 | | | | | | 321,934 | | | | | | 53,214 | | |
Gross profit | | | | | 181,432 | | | | | | 227,289 | | | | | | 301,250 | | | | | | 133,428 | | | | | | 66,347 | | | | | | 16,808 | | | | | | 265 | | |
Operating expenses | | | | | (301,173) | | | | | | (409,371) | | | | | | (549,084) | | | | | | (297,100) | | | | | | (127,989) | | | | | | (50,214) | | | | | | (10,951) | | |
Net operating loss | | | | | (119,741) | | | | | | (182,082) | | | | | | (247,834) | | | | | | (163,672) | | | | | | (61,642) | | | | | | (33,406) | | | | | | (10,686) | | |
Interest expense | | | | | (57,393) | | | | | | (81,114) | | | | | | (109,728) | | | | | | (60,456) | | | | | | (23,342) | | | | | | (10,792) | | | | | | (1,298) | | |
Other income / (expense) – Net | | | | | (21,600) | | | | | | 16,088 | | | | | | 18,644 | | | | | | (15,424) | | | | | | 217 | | | | | | (2,094) | | | | | | (3,090) | | |
Loss before income taxes | | | | | (198,734) | | | | | | (247,108) | | | | | | (338,918) | | | | | | (239,552) | | | | | | (84,767) | | | | | | (46,292) | | | | | | (15,074) | | |
Income tax expense | | | | | (234) | | | | | | (340) | | | | | | (252) | | | | | | (377) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss | | | | | (198,968) | | | | | | (247,448) | | | | | | (339,170) | | | | | | (239,929) | | | | | | (84,767) | | | | | | (46,292) | | | | | | (15,074) | | |
Less net income attributable to noncontrolling interests | | | | | — | | | | | | 1,847 | | | | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | | | | | — | | | | | | — | | |
Net loss attributable to Opendoor Labs, Inc | | | | | (198,968) | | | | | | (249,295) | | | | | | (341,017) | | | | | | (241,291) | | | | | | (84,829) | | | | | | (46,292) | | | | | | (15,074) | | |
Weighted average shares outstanding basic | | | | | 53,110 | | | | | | 48,786 | | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | | | | | N/M(1) | | | | | | N/M(1) | | |
Weighted average shares outstanding diluted | | | | | 53,110 | | | | | | 48,786 | | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | | | | | N/M(1) | | | | | | N/M(1) | | |
Basic net loss per ordinary share | | | | $ | (3.75) | | | | | $ | (5.11) | | | | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | | | | | N/M(1) | | | | | | N/M(1) | | |
Diluted net loss per ordinary share | | | | $ | (3.75) | | | | | $ | (5.28) | | | | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | | | | | N/M(1) | | | | | | N/M(1) | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities | | | | $ | 1,037,354 | | | | | $ | (312,779) | | | | | $ | (272,050) | | | | | $ | (1,179,637) | | | | | $ | (218,553) | | | | | $ | (197,359) | | | | | $ | (78,538) | | |
Investing activities | | | | | (50,820) | | | | | | (79,601) | | | | | | (95,078) | | | | | | (7,432) | | | | | | (29,942) | | | | | | (1,026) | | | | | | (412) | | |
Financing activities | | | | | (1,027,797) | | | | | | 642,355 | | | | | | 646,179 | | | | | | 1,496,494 | | | | | | 161,177 | | | | | | 334,255 | | | | | | 119,712 | | |
Balance Sheet Data | | | September 30, 2020 | | | September 30, 2019 | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | | December 31, 2016 | | | December 31, 2015 | | |||||||||||||||||||||
Total assets | | | | $ | 1,049,167 | | | | | | N/A | | | | | $ | 2,231,684 | | | | | $ | 1,842,295 | | | | | | 514,406 | | | | | | 423,249 | | | | | | 118,607 | | |
Total current liabilities. | | | | | 179,001 | | | | | | N/A | | | | | | 1,126,382 | | | | | | 1,068,191 | | | | | | 224,755 | | | | | | 113,999 | | | | | | 23,614 | | |
Total liabilities | | | | | 376,315 | | | | | | N/A | | | | | | 1,583,285 | | | | | | 1,191,797 | | | | | | 330,960 | | | | | | 164,368 | | | | | | 28,250 | | |
Working capital | | | | | 744,458 | | | | | | N/A | | | | | | 961,262 | | | | | | 739,980 | | | | | | 285,944 | | | | | | 307,395 | | | | | | 93,430 | | |
Total stockholders’ deficit | | | | | (708,650) | | | | | | N/A | | | | | | (733,103) | | | | | | (413,366) | | | | | | 320,786 | | | | | | 315,855 | | | | | | 107,050 | | |
Total temporary Equity | | | | | 1,381,502 | | | | | | N/A | | | | | | 1,381,502 | | | | | | 1,063,864 | | | | | | (137,340) | | | | | | (56,974) | | | | | | (16,693) | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
(in whole numbers) | | | 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||
Number of markets (at period end) | | | | | 21 | | | | | | 20 | | | | | | 21 | | | | | | 18 | | | | | | 6 | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
(in thousands, except percentages) | | | 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||
Gross profit (GAAP) | | | | $ | 181,432 | | | | | $ | 227,289 | | | | | $ | 301,250 | | | | | $ | 133,428 | | | | | $ | 66,347 | | |
Gross Margin | | | | | 7.8% | | | | | | 6.5% | | | | | | 6.4% | | | | | | 7.3% | | | | | | 9.3% | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Inventory impairment – Current Period(1) | | | | | 252 | | | | | | 13,327 | | | | | | 10,363 | | | | | | 15,103 | | | | | | 2,343 | | |
Inventory impairment – Prior Periods(2) | | | | | (10,540) | | | | | | (14,551) | | | | | | (14,941) | | | | | | (2,419) | | | | | | (2,418) | | |
Restructuring in cost of revenue(3) | | | | | 1,902 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted Gross Profit | | | | | 173,046 | | | | | | 226,065 | | | | | | 296,672 | | | | | | 146,112 | | | | | | 66,272 | | |
Adjusted Gross Margin | | | | | 7.4% | | | | | | 6.5% | | | | | | 6.3% | | | | | | 7.9% | | | | | | 9.3% | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Direct selling costs(4) | | | | | (67,685) | | | | | | (110,907) | | | | | | (149,221) | | | | | | (62,396) | | | | | | (25,879) | | |
Holding costs on sales – Current Period(5)(6) | | | | | (15,276) | | | | | | (28,676) | | | | | | (42,837) | | | | | | (15,881) | | | | | | (7,215) | | |
Holding costs on sales – Prior Periods(5)(7) | | | | | (11,419) | | | | | | (12,652) | | | | | | (12,561) | | | | | | (3,192) | | | | | | (1,946) | | |
Contribution Profit | | | | | 78,666 | | | | | | 73,830 | | | | | | 92,053 | | | | | | 64,643 | | | | | | 31,232 | | |
Contribution Margin | | | | | 3.4% | | | | | | 2.1% | | | | | | 1.9% | | | | | | 3.5% | | | | | | 4.4% | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
(in thousands, except percentages) | | | 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on homes sold – Current Period(8)(9) | | | | | (16,779) | | | | | | (35,887) | | | | | | (51,388) | | | | | | (18,309) | | | | | | (5,962) | | |
Interest on homes sold – Prior Periods(8)(10) | | | | | (10,477) | | | | | | (12,991) | | | | | | (13,179) | | | | | | (3,091) | | | | | | (1,488) | | |
Contribution Profit After Interest | | | | | 51,410 | | | | | | 24,952 | | | | | | 27,486 | | | | | | 43,243 | | | | | | 23,782 | | |
Contribution Margin After Interest | | | | | 2.2% | | | | | | 0.7% | | | | | | 0.6% | | | | | | 2.4% | | | | | | 3.3% | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
(in thousands, except percentages) | | | 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||
Net loss (GAAP) | | | | $ | (198,968) | | | | | $ | (247,448) | | | | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock-based compensation | | | | | 9,162 | | | | | | 9,990 | | | | | | 13,196 | | | | | | 14,966 | | | | | | 3,761 | | |
Derivative and warrant fair value adjustment(1) | | | | | 25,219 | | | | | | (6,644) | | | | | | (6,243) | | | | | | 18,022 | | | | | | 32 | | |
Intangibles amortization expense(2) | | | | | 3,134 | | | | | | 1,888 | | | | | | 2,945 | | | | | | 613 | | | | | | — | | |
Inventory impairment – Current Period(3) | | | | | 252 | | | | | | 13,327 | | | | | | 10,363 | | | | | | 15,103 | | | | | | 2,343 | | |
Inventory impairment — Prior Periods(4) | | | | | (10,540) | | | | | | (14,551) | | | | | | (14,941) | | | | | | (2,419) | | | | | | (2,418) | | |
Restructuring(5) | | | | | 30,541 | | | | | | 2,183 | | | | | | 3,428 | | | | | | — | | | | | | — | | |
Convertible note PIK interest, amortization and derivative fair value adjustment(6) | | | | | 7,824 | | | | | | 1,596 | | | | | | 4,102 | | | | | | 478 | | | | | | 16 | | |
Other(7) | | | | | (367) | | | | | | (556) | | | | | | (498) | | | | | | 1,271 | | | | | | 425 | | |
Adjusted Net Loss | | | | | (133,743) | | | | | | (240,215) | | | | | | (326,818) | | | | | | (191,895) | | | | | | (80,608) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization, excluding intangibles amortization expense | | | | | 17,011 | | | | | | 10,449 | | | | | | 15,043 | | | | | | 4,572 | | | | | | 1,160 | | |
Property financing(8) | | | | | 32,010 | | | | | | 63,836 | | | | | | 84,314 | | | | | | 47,725 | | | | | | 15,988 | | |
Other interest expense(9) | | | | | 17,559 | | | | | | 15,682 | | | | | | 21,312 | | | | | | 12,253 | | | | | | 7,338 | | |
Interest income(10) | | | | | (4,007) | | | | | | (9,023) | | | | | | (11,999) | | | | | | (3,869) | | | | | | (674) | | |
Income tax expense | | | | | 234 | | | | | | 340 | | | | | | 252 | | | | | | 377 | | | | | | 0 | | |
Adjusted EBITDA | | | | | (70,936) | | | | | | (158,931) | | | | | | (217,896) | | | | | | (130,837) | | | | | | (56,796) | | |
Adjusted EBITDA Margin | | | | | (3.0)% | | | | | | (4.6)% | | | | | | (4.6)% | | | | | | (7.1)% | | | | | | (8.0)% | | |
| | | Nine Months Ended September 30, | | | Change in | | |||||||||||||||
(in thousands, except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | |||||||||
Revenue | | | | $ | 2,334,235 | | | | | $ | 3,484,929 | | | | | $ | (1,150,694) | | | | (33)% | |
Cost of revenue | | | | | 2,152,803 | | | | | | 3,257,640 | | | | | | (1,104,837) | | | | (34)% | |
Gross profit | | | | | 181,432 | | | | | | 227,289 | | | | | | (45,857) | | | | (20)% | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
Sales, marketing and operations | | | | | 156,290 | | | | | | 291,375 | | | | | | (135,085) | | | | (46)% | |
General and administrative | | | | | 99,074 | | | | | | 80,781 | | | | | | 18,293 | | | | 23% | |
Technology and development | | | | | 45,809 | | | | | | 37,215 | | | | | | 8,594 | | | | 23% | |
Total operating expenses | | | | | 301,173 | | | | | | 409,371 | | | | | | (108,198) | | | | (26)% | |
Net operating loss | | | | | (119,741) | | | | | | (182,082) | | | | | | 62,341 | | | | (34)% | |
Derivative and warrant fair value adjustment | | | | | (25,219) | | | | | | 6,644 | | | | | | (31,863) | | | | (480)% | |
Interest expense | | | | | (57,393) | | | | | | (81,114) | | | | | | 23,721 | | | | (29)% | |
Other income-net | | | | | 3,619 | | | | | | 9,444 | | | | | | (5,825) | | | | (62)% | |
Loss before income taxes | | | | | (198,734) | | | | | | (247,108) | | | | | | 48,374 | | | | (20)% | |
Income tax expense | | | | | (234) | | | | | | (340) | | | | | | 106 | | | | (31)% | |
Net loss | | | | | (198,968) | | | | | | (247,448) | | | | | | 48,480 | | | | (20)% | |
Less net income attributable to noncontrolling interest | | | | | — | | | | | | 1,847 | | | | | | (1,847) | | | | (100)% | |
Net loss attributable to Opendoor Labs Inc. | | | | $ | (198,968) | | | | | $ | (249,295) | | | | | $ | 50,327 | | | | (20)% | |
| | | Year Ended December 31, | | | Change in | | |||||||||||||||
(in thousands, except percentages) | | | 2019 | | | 2018 | | | $ | | | % | | |||||||||
Revenue | | | | $ | 4,740,583 | | | | | $ | 1,838,066 | | | | | $ | 2,902,517 | | | | 158% | |
Cost of revenue | | | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 2,734,695 | | | | 160% | |
Gross profit | | | | | 301,250 | | | | | | 133,428 | | | | | | 167,822 | | | | 126% | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
Sales, marketing and operations | | | | | 384,416 | | | | | | 196,292 | | | | | | 188,124 | | | | 96% | |
General and administrative | | | | | 113,446 | | | | | | 72,350 | | | | | | 41,096 | | | | 57% | |
Technology and development | | | | | 51,222 | | | | | | 28,458 | | | | | | 22,764 | | | | 80% | |
Total operating expenses | | | | | 549,084 | | | | | | 297,100 | | | | | | 251,984 | | | | 85% | |
Net operating loss | | | | | (247,834) | | | | | | (163,672) | | | | | | (84,162) | | | | (51)% | |
Warrant fair value adjustment | | | | | 6,243 | | | | | | (18,022) | | | | | | 24,265 | | | | 135% | |
Interest expense | | | | | (109,728) | | | | | | (60,456) | | | | | | (49,272) | | | | 82% | |
Other income-net | | | | | 12,401 | | | | | | 2,598 | | | | | | 9,803 | | | | 377% | |
Loss before income taxes | | | | | (338,918) | | | | | | (239,552) | | | | | | (99,366) | | | | (41)% | |
Income tax expense | | | | | (252) | | | | | | (377) | | | | | | 125 | | | | (33)% | |
Net loss | | | | | (339,170) | | | | | | (239,929) | | | | | | (99,241) | | | | (41)% | |
Less net income attributable to noncontrolling interest | | | | | 1,847 | | | | | | 1,362 | | | | | | 485 | | | | 36% | |
Net loss attributable to Opendoor Labs Inc. | | | | $ | (341,017) | | | | | $ | (241,291) | | | | | $ | (99,726) | | | | (41)% | |
| | | Year Ended December 31, | | | Change in | | |||||||||||||||
(in thousands, except percentages) | | | 2019 | | | 2018 | | | $ | | | % | | |||||||||
Revenue | | | | $ | 1,838,066 | | | | | $ | 711,066 | | | | | $ | 1,127,000 | | | | 158% | |
Cost of revenue | | | | | 1,704,638 | | | | | | 644,719 | | | | | | 1,059,919 | | | | 164% | |
Gross profit | | | | | 133,428 | | | | | | 66,347 | | | | | | 67,081 | | | | 101% | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
Sales, marketing and operations | | | | | 196,292 | | | | | | 74,938 | | | | | | 121,354 | | | | 162% | |
General and administrative | | | | | 72,350 | | | | | | 36,928 | | | | | | 35,422 | | | | 96% | |
Technology and development | | | | | 28,458 | | | | | | 16,123 | | | | | | 12,335 | | | | 77% | |
Total operating expenses | | | | | 297,100 | | | | | | 127,989 | | | | | | 169,111 | | | | 132% | |
Net operating loss | | | | | (163,672) | | | | | | (61,642) | | | | | | (102,030) | | | | (166)% | |
Warrant fair value adjustment | | | | | (18,022) | | | | | | (32) | | | | | | (17,990) | | | | (56,219)% | |
Interest expense | | | | | (60,456) | | | | | | (23,342) | | | | | | (37,114) | | | | 159% | |
Other income-net | | | | | 2,598 | | | | | | 249 | | | | | | 2,349 | | | | 943% | |
Loss before income taxes | | | | | (239,552) | | | | | | (84,767) | | | | | | (154,785) | | | | (183)% | |
Income tax expense | | | | | (377) | | | | | | — | | | | | | (377) | | | | 100% | |
Net loss | | | | | (239,929) | | | | | | (84,767) | | | | | | (155,162) | | | | (183)% | |
Less net income attributable to noncontrolling interest | | | | | 1,362 | | | | | | 62 | | | | | | 1,300 | | | | 2,097% | |
Net loss attributable to Opendoor Labs Inc. | | | | $ | (241,291) | | | | | $ | (84,829) | | | | | $ | (156,462) | | | | (184)% | |
As of September 30, 2020 ($ in thousands) | | | Borrowing Capacity | | | Outstanding Amount | | | Weighted Average Interest Rate | | | End of Revolving Period | | | Final Maturity Date | | |||||||||
Revolving Facility 2018-1 | | | | $ | 250,000 | | | | | $ | 962 | | | | | | 4.32% | | | | February 10, 2021 | | | May 10, 2021 | |
Revolving Facility 2018-2 | | | | | 750,000 | | | | | | 1,373 | | | | | | 4.44% | | | | September 23, 2022 | | | December 23, 2022 | |
Revolving Facility 2018-3 | | | | | 100,000 | | | | | | 11,558 | | | | | | 4.36% | | | | June 1, 2023 | | | June 1, 2023 | |
Revolving Facility 2019-1 | | | | | 300,000 | | | | | | 10,909 | | | | | | 3.76% | | | | March 4, 2022 | | | March 4, 2022 | |
Revolving Facility 2019-2 | | | | | 1,030,000 | | | | | | 72,808 | | | | | | 3.30% | | | | July 8, 2021 | | | July 7, 2022 | |
Revolving Facility 2019-3 | | | | | 475,000 | | | | | | 11,001 | | | | | | 3.92% | | | | August 22, 2022 | | | August 21, 2023 | |
Total | | | | $ | 2,905,000 | | | | | $ | 108,611 | | | | | | | | | | | | | | |
As of September 30, 2020 ($ in thousands) | | | Borrowing Capacity | | | Outstanding Amount | | | Interest Rate | | | End of Draw Period | | | Final Maturity Date | | |||||||||
Term Debt Facility 2016-M1 | | | | $ | 149,000 | | | | | $ | 40,000 | | | | | | 10.00% | | | | October 31, 2022 | | | April 30, 2024 | |
Term Debt Facility 2019-M1 | | | | | 54,000 | | | | | | 15,000 | | | | | | 15.00% | | | | August 15, 2023 | | | February 15, 2025 | |
Term Debt Facility 2020-M1 | | | | | 300,000 | | | | | | 100,000 | | | | | | 10.00% | | | | January 23, 2023 | | | January 23, 2026 | |
Total | | | | $ | 503,000 | | | | | $ | 155,000 | | | | | | | | | | | | | | |
| | | Issuance Costs | | | | | (5,965) | | | | | | | | | | | | | | | |||
| | | Carrying Value | | | | $ | 149,035 | | | | | | | | | | | | | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
(in thousands) | | | 2020 | | | 2019 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||
Net cash provided by (used in) operating activities | | | | $ | 1,037,354 | | | | | $ | (312,779) | | | | | $ | (272,050) | | | | | $ | (1,179,637) | | | | | $ | (218,553) | | |
Net cash used in investing activities | | | | $ | (50,820) | | | | | $ | (79,601) | | | | | $ | (95,078) | | | | | $ | (7,432) | | | | | $ | (29,942) | | |
Net cash provided by (used in) financing activities | | | | $ | (1,027,797) | | | | | $ | 642,355 | | | | | $ | 646,179 | | | | | $ | 1,496,494 | | | | | $ | 161,177 | | |
Net increase (decrease) in cash and cash equivalents | | | | $ | (41,263) | | | | | $ | 249,975 | | | | | $ | 279,051 | | | | | $ | 309,425 | | | | | $ | (87,318) | | |
| | | Payment Due by Year | | |||||||||||||||||||||||||||
(in thousands) | | | Total | | | Less than 1 year | | | 1 – 3 years | | | 3 – 5 years | | | More than 5 years | | |||||||||||||||
Senior revolving credit facilities(1) | | | | $ | 1,086,618 | | | | | $ | 1,086,618 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Mezzanine term debt facilities(2) | | | | | 345,902 | | | | | | 25,750 | | | | | | 51,500 | | | | | | 206,449 | | | | | | 62,203 | | |
Convertible notes(3) | | | | | 304,753 | | | | | | — | | | | | | — | | | | | | — | | | | | | 304,753 | | |
Mortgage financing(4) | | | | | 2,025 | | | | | | 2,025 | | | | | | — | | | | | | — | | | | | | — | | |
Operating leases(5) | | | | | 72,531 | | | | | | 17,384 | | | | | | 29,512 | | | | | | 24,803 | | | | | | 832 | | |
Other lease commitments(6) | | | | | 67,292 | | | | | | 2,901 | | | | | | 17,100 | | | | | | 13,427 | | | | | | 33,864 | | |
Purchase commitments(7) | | | | | 616,100 | | | | | | 616,100 | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 2,495,221 | | | | | $ | 1,750,778 | | | | | $ | 98,112 | | | | | $ | 244,679 | | | | | $ | 401,652 | | |
Name | | | Age | | | Position | | |||
Eric Wu | | | | | 37 | | | | Director, Co-Founder and Chief Executive Officer | |
Carrie Wheeler | | | | | 48 | | | | Chief Financial Officer | |
Andrew Low Ah Kee | | | | | 40 | | | | President | |
Ian Wong | | | | | 34 | | | | Chief Technology Officer | |
Julie Todaro | | | | | 50 | | | | President of Homes & Services | |
Tom Willerer | | | | | 42 | | | | Chief Product Officer | |
Elizabeth Stevens | | | | | 41 | | | | Head of Legal | |
Adam Bain | | | | | 47 | | | | Director | |
Cipora Herman | | | | | 46 | | | | Director | |
Jonathan Jaffe | | | | | 61 | | | | Director | |
Pueo Keffer | | | | | 39 | | | | Director | |
Jason Kilar | | | | | 49 | | | | Director | |
Glenn Solomon | | | | | 51 | | | | Director | |
Compensation Element | | | Compensation Purpose | |
Base Salary | | | Recognize performance of job responsibilities and attract and retain individuals with superior talent | |
Long-Term Equity Compensation | | | Promote an employee ownership culture and the maximization of stockholder value by aligning the interests of employees and stockholders | |
Named Executive Officer | | | 2019 Annual Base Salary Rate | | |||
Eric Wu | | | | $ | 275,000 | | |
Gautam Gupta | | | | $ | 350,000(1) | | |
Jason Child | | | | $ | 400,000(2) | | |
Julie Todaro | | | | $ | 350,000(3) | | |
Tom Willerer | | | | $ | 350,000(4) | | |
Ian Wong | | | | $ | 325,000 | | |
Named Executive Officer | | | Stock Options Granted in 2019 (#) | | | RSUs Granted in 2019 (#) | | ||||||
Eric Wu | | | | | — | | | | | | — | | |
Gautam Gupta | | | | | — | | | | | | — | | |
Jason Child | | | | | — | | | | | | — | | |
Julie Todaro | | | | | 949,261(1) | | | | | | 1,393,990(2) | | |
Tom Willerer | | | | | 647,016(1) | | | | | | 1,262,946(2) | | |
Ian Wong | | | | | — | | | | | | 2,426,314(2) | | |
Name and Principal Position | | | Year | | | Salary ($) | | | Bonus ($) | | | Stock Awards ($)(1) | | | Option Awards ($)(1) | | | All Other Compensation ($)(2) | | | Total ($) | | |||||||||||||||||||||
Eric Wu | | | | | 2019 | | | | | | 275,000 | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 275,000 | | |
President and Chief Executive Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gautam Gupta | | | | | 2019 | | | | | | 337,500 | | | | | | 275,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 612,500 | | |
Strategic Advisor and former Chief Financial Officer and Chief Operating Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jason Child | | | | | 2019 | | | | | | 135,507 | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 135,507 | | |
Former Chief Financial Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Julie Todaro | | | | | 2019 | | | | | | 87,500 | | | | | | 75,000 | | | | | | 5,980,857 | | | | | | 1,970,949 | | | | | | 234,667(2) | | | | | | 8,348,973 | | |
President of Homes and Services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tom Willerer | | | | | 2019 | | | | | | 118,490 | | | | | | 95,000 | | | | | | 5,418,620 | | | | | | 1,331,280 | | | | | | — | | | | | | 6,963,390 | | |
Chief Product Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ian Wong | | | | | 2019 | | | | | | 325,000 | | | | | | — | | | | | | 10,230,000 | | | | | | — | | | | | | — | | | | | | 10,555,000 | | |
Chief Technology Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name | | | Grant Date | | | All Other Stock Awards: Number of Shares of Stock or Units (#) | | | All Other Option Awards: Number of Securities Underlying Options (#) | | | Exercise Price of Option Awards ($/Sh) | | | Grant Date Fair value of Stock and Option Awards ($) | | |||||||||||||||
Julie Todaro | | | | | 11/03/2019 | | | | | | 28,847 | | | | | | — | | | | | | — | | | | | | 123,766 | | |
| | | | | 12/18/2019 | | | | | | 1,365,143 | | | | | | — | | | | | | — | | | | | | 5,857,089 | | |
| | | | | 12/18/2019 | | | | | | — | | | | | | 949,261 | | | | | | 4.30 | | | | | | 1,970,949 | | |
Tom Willerer | | | | | 11/03/2019 | | | | | | 1,262,946 | | | | | | — | | | | | | — | | | | | | 5,418,620 | | |
| | | | | 11/03/2019 | | | | | | — | | | | | | 647,016 | | | | | | 4.30 | | | | | | 1,331,280 | | |
Ian Wong | | | | | 05/28/2019 | | | | | | 2,426,314 | | | | | | — | | | | | | — | | | | | | 10,230,000 | | |
| | | | | | | | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||
Name | | | Grant Date | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Option Exercise Price ($) | | | Option Expiration Date | | | Number of Shares or Units of Stock That Have Not Vested (#) | | | Market Value of Shares or Units of Stock That Have Not Vested ($)(1) | | |||||||||||||||||||||
Gautam Gupta | | | | | 09/29/2017(2) | | | | | | 2,887,906(3) | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
Jason Child | | | | | 09/29/2017(2) | | | | | | 1,280,553 | | | | | | — | | | | | | 1.02 | | | | | | 03/13/2027 | | | | | | — | | | | | | — | | |
Julie Todaro | | | | | 12/18/2019(2) | | | | | | — | | | | | | 949,261 | | | | | | 4.30 | | | | | | 12/17/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,847 | | | | | | 140,532 | | |
| | | | | 12/18/2019(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,365,143 | | | | | | 6,650,413 | | |
Tom Willerer | | | | | 11/03/2019(2) | | | | | | — | | | | | | 93,228 | | | | | | 4.30 | | | | | | 11/02/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(2) | | | | | | — | | | | | | 553,788 | | | | | | 4.30 | | | | | | 11/02/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,262,946 | | | | | | 6,152,554 | | |
Ian Wong | | | | | 05/28/2019(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,426,314 | | | | | | 11,820,000 | | |
Named Executive Officer | | | Termination Scenario | | | Severance ($) | | | Value of Accelerated Options ($)(1) | | | Value of Accelerated RSUs ($)(1) | | | Total ($)(1) | | ||||||||||||
Eric Wu | | | Termination without Cause or Resignation for Good Reason | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gautam Gupta(2) | | | Termination without Cause or Resignation for Good Reason | | | | | 175,000 | | | | | | 2,106,000 | | | | | | — | | | | | | 2,281,000 | | |
| | | Change of Control | | | | | — | | | | | | 3,334,500 | | | | | | — | | | | | | 3,334,500 | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | 175,000 | | | | | | 6,669,000 | | | | | | — | | | | | | 6,844,000 | | |
Jason Child(3) | | | Termination without Cause or Resignation for Good Reason | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Julie Todaro | | | Termination without Cause or Resignation for Good Reason | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | ��� | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | — | | | | | | 275,821 | | | | | | 3,325,202 | | | | | | 3,601,024 | | |
Tom Willerer | | | Termination without Cause or Resignation for Good Reason | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ian Wong | | | Termination without Cause or Resignation for Good Reason | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name and Address of Beneficial Owner(1) | | | Number of Shares | | | % of Ownership | | ||||||
5% Holders | | | | | | | | | | | | | |
SVF Excalibur (Cayman) Limited(2) | | | | | 73,620,282 | | | | | | 13.5% | | |
Entities affiliated with Khosla Ventures(3) | | | | | 46,120,934 | | | | | | 8.5% | | |
AI LiquidRE LLC(4) | | | | | 34,639,442 | | | | | | 6.4% | | |
Entities affiliated with GGV Capital(5) | | | | | 27,422,875 | | | | | | 5.0% | | |
Directors and Executive Officers | | | | | | | | | | | | | |
Eric Wu | | | | | 32,407,840 | | | | | | 6.0% | | |
Carrie Wheeler | | | | | 150,000 | | | | | | * | | |
Ian Wong | | | | | 6,417,294 | | | | | | 1.2% | | |
Julie Todaro(6) | | | | | 316,418 | | | | | | * | | |
Tom Willerer(7) | | | | | 242,631 | | | | | | * | | |
Andrew Low Ah Kee | | | | | — | | | | | | — | | |
Elizabeth Stevens(8) | | | | | 298,570 | | | | | | * | | |
Adam Bain | | | | | 250,610 | | | | | | * | | |
Cipora Herman | | | | | 100,000 | | | | | | * | | |
Pueo Keffer | | | | | — | | | | | | — | | |
Glenn Solomon(9) | | | | | — | | | | | | — | | |
Jason Kilar | | | | | — | | | | | | — | | |
Jonathan Jaffe | | | | | — | | | | | | — | | |
All directors and executive officers as a group (13 individuals) | | | | | 40,183,363 | | | | | | 7.4% | | |
| | | Before the Offering | | | After the Offering | | ||||||||||||||||||||||||||||||||||||
Name of Selling Shareholder | | | Number of Shares of Common Stock | | | Number of Warrants | | | Number of Shares of Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Class A Common Stock | | | Percentage of Outstanding Shares of Common Stock | | | Number of Warrants | | |||||||||||||||||||||
SVF Excalibur (Cayman) Limited)(1) | | | | | 73,620,282 | | | | | | — | | | | | | 73,620,282 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Khosla Ventures(2) | | | | | 46,120,934 | | | | | | — | | | | | | 46,120,934 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
AI LiquidRE LLC(3) | | | | | 34,639,442 | | | | | | — | | | | | | 34,639,442 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GGV(4) | | | | | 27,422,875 | | | | | | — | | | | | | 27,422,875 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Wu(5) | | | | | 32,407,840 | | | | | | — | | | | | | 32,407,840 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carrie Wheeler(6) | | | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elizabeth Stevens(7) | | | | | 32,941 | | | | | | — | | | | | | 32,941 | | | | | | — | �� | | | | | — | | | | | | — | | | | | | — | | |
Adam Bain(8) | | | | | 250,610 | | | | | | — | | | | | | 250,610 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cipora Herman(9) | | | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Spillane(10) | | | | | 100,000 | | | | | | | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gautam Gupta(11) | | | | | 1,499,459 | | | | | | — | | | | | | 1,499,459 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ian Wong(12) | | | | | 6,397,294 | | | | | | — | | | | | | 6,397,294 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Keith Rabois(13) | | | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rajiv Krishnarao(14) | | | | | 101,075 | | | | | | — | | | | | | 101,075 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Altimeter Partners Fund, L.P.(15) | | | | | 4,000,000 | | | | | | — | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, L.P.(16) | | | | | 1,750,000 | | | | | | 231,944 | | | | | | 1,750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,944 | | |
Baron Funds(17) | | | | | 6,000,000 | | | | | | — | | | | | | 6,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock, Inc.(18) | | | | | 5,500,000 | | | | | | — | | | | | | 5,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ChaChaCha SPAC B, LLC(19) | | | | | 10,000,000 | | | | | | | | | | | | 10,000,000 | | | | | | — | | | | | | | | | | | | | | | | | | | | |
DK Funds(20) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Founders Fund(21) | | | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Healthcare of Ontario Pension Plan Trust Fund(22) | | | | | 4,000,000 | | | | | | — | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hedosophia entities(23) | | | | | 5,800,000 | | | | | | — | | | | | | 5,800,000 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lennar(24) | | | | | 20,690,620 | | | | | | — | | | | | | 20,690,620 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Linden Capital L.P.(25) | | | | | 500,000 | | | | | | 793,956 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 793,956 | | |
Magnetar Financial Limited(26) | | | | | 23,960,399 | | | | | | 281,516 | | | | | | 2,500,000 | | | | | | — | | | | | | 21,460,399 | | | | | | 3.94% | | | | | | 281,516 | | |
| | | Before the Offering | | | After the Offering | | ||||||||||||||||||||||||||||||||||||
Name of Selling Shareholder | | | Number of Shares of Common Stock | | | Number of Warrants | | | Number of Shares of Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Class A Common Stock | | | Percentage of Outstanding Shares of Common Stock | | | Number of Warrants | | |||||||||||||||||||||
Millais Limited(27) | | | | | 750,000 | | | | | | — | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Millennium International Management(28) | | | | | 2,086,292 | | | | | | 227,866 | | | | | | 1,750,000 | | | | | | — | | | | | | 336,292 | | | | | | 0.06% | | | | | | 227,866 | | |
Moore Global Investments, LLC(29) | | | | | 500,000 | | | | | | 300,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000 | | |
Park West Funds(30) | | | | | 1,750,000 | | | | | | — | | | | | | 1,750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SCH Sponsor II LLC(31) | | | | | 10,150,000 | | | | | | 6,133,333 | | | | | | 10,150,000 | | | | | | 6,133,333 | | | | | | — | | | | | | — | | | | | | — | | |
Schonfeld Strategic 460 Fund LLC(32) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Senator Global Opportunity Master Fund LP(33) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Suvretta Funds(34) | | | | | 7,565,688 | | | | | | 667,924 | | | | | | 3,500,000 | | | | | | — | | | | | | 4,065,688 | | | | | | 0.75% | | | | | | 667,924 | | |
T Rowe(35) | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
UBS O’Connor(36) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name | | | Shares of Series E Preferred Stock | | | Total Purchase Price | | ||||||
AI LiquidRE LLC(1) | | | | | 5,220,296 | | | | | $ | 49,999,995.09 | | |
Khosla Ventures IV, LP and its affiliates(2) | | | | | 10,440 | | | | | $ | 99,994.33 | | |
GGV Capital Select L.P.(3) | | | | | 1,044,059 | | | | | $ | 9,999,997.11 | | |
SVF Excalibur (Cayman) Limited(4) | | | | | 41,762,372 | | | | | $ | 399,999,999.03 | | |
LV Opendoor JV, LLC(5) | | | | | 5,220,296 | | | | | $ | 49,999,995.09 | | |
Norwest Venture Partners XIV, LP(6) | | | | | 2,610,148 | | | | | $ | 24,999,997.55 | | |
Total | | | | | 55,867,611 | | | | | $ | 535,099,978.20 | | |
Name | | | Shares of Series E-2 Preferred Stock | | | Total Purchase Price | | ||||||
AI LiquidRE LLC(1) | | | | | 1,623,213 | | | | | $ | 21,635,481.44 | | |
Khosla Ventures IV, LP and its affiliates(2) | | | | | 37,512 | | | | | $ | 499,989.96 | | |
GGV Capital Select L.P.(3) | | | | | 75,025 | | | | | $ | 999,993.22 | | |
SVF Excalibur (Cayman) Limited(4) | | | | | 3,751,275 | | | | | $ | 49,999,994.22 | | |
LV Opendoor JV, LLC(5) | | | | | 300,102 | | | | | $ | 3,999,999.54 | | |
Norwest Venture Partners XIV, LP(6) | | | | | 150,051 | | | | | $ | 1,999,999.77 | | |
Total | | | | | 5,937,178 | | | | | $ | 79,135,458.15 | | |
| | | Page | | |||
Unaudited Condensed Financial Statements as of September 30, 2020 and December 31, 2019, and for the Nine Months Ended September 30, 2020 | | | |||||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Financial Statements (Audited) as of December 31, 2019 and for the period from October 18, 2019 (inception) to December 31, 2019 | | | |||||
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | |
| | | September 30, 2020 | | | December 31, 2019 | | ||||||
| | | (unaudited) | | | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 250,461 | | | | | $ | — | | |
Prepaid expenses | | | | | 383,761 | | | | | | — | | |
Total Current Assets | | | | | 634,222 | | | | | | — | | |
Deferred offering costs | | | | | — | | | | | | 52,673 | | |
Cash and Marketable securities held in Trust Account | | | | | 414,042,207 | | | | | | — | | |
TOTAL ASSETS | | | | $ | 414,676,429 | | | | | $ | 52,673 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 4,362,316 | | | | | $ | — | | |
Accrued offering costs | | | | | — | | | | | | 52,673 | | |
Advance from related party | | | | | — | | | | | | 21,631 | | |
Promissory note – related party | | | | | 1,138,497 | | | | | | — | | |
Total Current Liabilities | | | | | 5,500,813 | | | | | | 74,304 | | |
Deferred underwriting fee payable | | | | | 14,490,000 | | | | | | — | | |
TOTAL LIABILITIES | | | | | 19,990,813 | | | | | | 74,304 | | |
Commitments | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, 38,964,589 and no shares at redemption value at September 30, 2020 and December 31, 2019, respectively | | | | | 389,685,614 | | | | | | — | | |
Shareholders’ Equity (Deficit) | | | | | | | | | | | | | |
Preferred shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; 2,435,411 and none issued and outstanding (excluding 38,964,589 and no shares subject to possible redemption) at September 30, 2020 and December 31, 2019, respectively | | | | | 244 | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 10,350,000 and one shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively | | | | | 1,035 | | | | | | — | | |
Additional paid-in capital | | | | | 11,341,549 | | | | | | — | | |
Accumulated deficit | | | | | (6,342,826) | | | | | | (21,631) | | |
Total Shareholders’ Equity (Deficit) | | | | | 5,000,002 | | | | | | (21,631) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | $ | 414,676,429 | | | | | $ | 52,673 | | |
| | | Three Months Ended September 30, 2020 | | | Nine Months Ended September 30, 2020 | | ||||||
Formation and operating costs | | | | $ | 6,059,583 | | | | | $ | 6,363,402 | | |
Loss from operations | | | | | (6,059,583) | | | | | | (6,363,402) | | |
Other income: | | | | | | | | | | | | | |
Interest income | | | | | 16,290 | | | | | | 42,207 | | |
Net Loss | | | | $ | (6,043,293) | | | | | $ | (6,321,195) | | |
Weighted average shares outstanding, basic and diluted(1) | | | | | 12,179,587 | | | | | | 10,111,790 | | |
Basic and diluted net loss per ordinary share(2) | | | | $ | (0.50) | | | | | $ | (0.63) | | |
| | | Class A Ordinary Shares | | | Class B Ordinary Shares | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Shareholders’ (Deficit) Equity | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance – January 1, 2020 | | | | | — | | | | | $ | — | | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (21,631) | | | | | $ | (21,631) | | |
Cancellation of Class B ordinary share | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Class B ordinary shares to Sponsor (1) | | | | | — | | | | | | — | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance – March 31, 2020 | | | | | — | | | | | | — | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | (21,631) | | | | | | 3,369 | | |
Sale of 41,400,000 Units, net of underwriting discount and offering expenses | | | | | 41,400,000 | | | | | | 4,140 | | | | | | — | | | | | | — | | | | | | 391,799,302 | | | | | | — | | | | | | 391,803,442 | | |
Sale of 6,133,333 Private Placement Warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,200,000 | | | | | | — | | | | | | 9,200,000 | | |
Ordinary shares subject to redemption | | | | | (39,570,413) | | | | | | (3,957) | | | | | | — | | | | | | — | | | | | | (395,724,945) | | | | | | — | | | | | | (395,728,902) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (277,902) | | | | | | (277,902) | | |
Balance – June 30, 2020 | | | | | 1,829,587 | | | | | | 183 | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 5,298,322 | | | | | | (299,533) | | | | | | 5,000,007 | | |
Change in value of ordinary shares subject to redemption | | | | | 605,824 | | | | | | 61 | | | | | | — | | | | | | — | | | | | | 6,043,227 | | | | | | — | | | | | | 6,043,288 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,043,293) | | | | | | (6,043,293) | | |
Balance – September 30, 2020 | | | | | 2,435,411 | | | | | $ | 244 | | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 11,341,549 | | | | | $ | (6,342,826) | | | | | $ | 5,000,002 | | |
| Cash Flows from Operating Activities: | | | | | | | |
| Net loss | | | | $ | (6,321,195) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Interest earned on cash and marketable securities held in Trust Account | | | | | (42,207) | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Prepaid expenses | | | | | (383,761) | | |
| Accrued expenses | | | | | 4,362,316 | | |
| Net cash used in operating activities | | | | | (2,384,847) | | |
| Cash Flows from Investing Activities: | | | | | | | |
| Investment of cash in Trust Account | | | | | (414,000,000) | | |
| Net cash used in investing activities | | | | | (414,000,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
| Proceeds from issuance of Class B ordinary shares to Sponsor | | | | | 25,000 | | |
| Proceeds from sale of Units, net of underwriting discounts paid | | | | | 406,800,000 | | |
| Proceeds from sale of Private Placement Warrants | | | | | 9,200,000 | | |
| Repayment of advances from related parties | | | | | (21,631) | | |
| Proceeds from promissory note – related party | | | | | 1,438,497 | | |
| Repayment of promissory note – related party | | | | | (300,000) | | |
| Payment of offering costs | | | | | (506,558) | | |
| Net cash provided by financing activities | | | | | 416,635,308 | | |
| Net Change in Cash | | | | | 250,461 | | |
| Cash – Beginning | | | | | — | | |
| Cash – Ending | | | | $ | 250,461 | | |
| Non-cash investing and financing activities: | | | | | | | |
| Initial classification of ordinary shares subject to possible redemption | | | | $ | 396,006,810 | | |
| Change in value of ordinary shares subject to possible redemption | | | | $ | (6,321,196) | | |
| Deferred underwriting fee | | | | $ | 14,490,000 | | |
| Offering costs included in accrued offering costs | | | | $ | 264,285 | | |
| | | Three Months Ended September 30, 2020 | | | Nine Months Ended September 30, 2020 | | ||||||
Net loss | | | | $ | (6,043,293) | | | | | $ | (6,321,195) | | |
Less: Income attributable to ordinary shares subject to possible redemption | | | | | (15,332) | | | | | | (39,725) | | |
Adjusted net loss | | | | $ | (6,058,625) | | | | | $ | (6,360,920) | | |
Weighted average shares outstanding, basic and diluted | | | | | 12,179,587 | | | | | | 10,111,790 | | |
Basic and diluted net loss per ordinary share | | | | $ | (0.50) | | | | | $ | (0.63) | | |
|
Description | | | Level | | | September 30, 2020 | | ||||||
Assets: | | | | | | | | | | | | | |
Cash and Marketable securities held in Trust Account | | | | | 1 | | | | | $ | 414,042,207 | | |
| ASSETS | | | | | | | |
| Current asset – cash | | | | $ | — | | |
| Deferred offering costs | | | | | 52,673 | | |
| Total Assets | | | | $ | 52,673 | | |
| LIABILITIES AND SHAREHOLDER’S DEFICIT | | | | | | | |
| Current Liabilities | | | | | | | |
| Accrued offering costs | | | | $ | 52,673 | | |
| Advance from related party | | | | | 21,631 | | |
| Promissory note – related party | | | | | — | | |
| Total Current Liabilities | | | | | 74,304 | | |
| Commitments | | | | | | | |
| Shareholder’s Deficit | | | | | | | |
| Preferred shares, $0.0001 par value; 5,000,000 shares authorized; none outstanding as of December 31, 2019 | | | | | — | | |
| Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; none outstanding as of December 31, 2019 | | | | | — | | |
| Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 1 share issued and outstanding as of December 31, 2019 | | | | | — | | |
| Additional paid in capital | | | | | — | | |
| Accumulated deficit | | | | | (21,631) | | |
| Total Shareholder’s Deficit | | | | | (21,631) | | |
| TOTAL LIABILITIES AND SHAREHOLDER’S DEFICIT | | | | $ | 52,673 | | |
| Formation costs | | | | $ | 21,631 | | |
| Net Loss | | | | $ | (21,631) | | |
| Weighted average shares outstanding, basic and diluted | | | | | 1 | | |
| Basic and diluted net loss per ordinary share | | | | $ | (21,631) | | |
| | | Class B Ordinary Shares | | | Additional Paid in Capital | | | Accumulated Deficit | | | Total Shareholder’s Deficit | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance – October 18, 2019 (inception) | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary share | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (21,631) | | | | | | (21,631) | | |
Balance – December 31, 2019 | | | | | 1 | | | | | | — | | | | | | — | | | | | | (21,631) | | | | | | (21,631) | | |
| Cash Flows from Operating Activities: | | | | | | | |
| Net loss | | | | $ | (21,631) | | |
| Net cash used in operating activities | | | | | (21,631) | | |
| Cash Flows from Financing Activities: | | | | | | | |
| Proceeds from sale of Class B ordinary shares to Sponsor | | | | | — | | |
| Advances from related party | | | | | 21,631 | | |
| Proceeds from promissory note | | | | | — | | |
| Net cash provided by financing activities | | | | | 21,631 | | |
| Net Change in Cash | | | | | — | | |
| Cash – Beginning of period | | | | | — | | |
| Cash – End of period | | | | $ | — | | |
| Non-cash investing and financing activities: | | | | | | | |
| Deferred offering costs included in accrued offering costs | | | | $ | 52,673 | | |
| | | Page | | |||
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
Audited consolidated financial statements Opendoor Labs Inc.: | | | | | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | | |
| | | | F-71 | | | |
| | | | F-73 | | |
| | | | | | | | | September 30, 2020 | | | December 31, 2019 | | ||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | $ | 469,365 | | | | | $ | 405,080 | | |
Restricted cash | | | | | | | | | | | 174,194 | | | | | | 279,742 | | |
Marketable securities | | | | | | | | | | | 82,131 | | | | | | 43,576 | | |
Mortgage loans held for sale pledged under agreements to repurchase | | | | | (3) | | | | | | 13,984 | | | | | | 2,116 | | |
Escrow receivable | | | | | | | | | | | 2,641 | | | | | | 13,882 | | |
Real estate inventory, net | | | | | | | | | | | 151,512 | | | | | | 1,312,369 | | |
Other current assets ($848 and $100 carried at fair value) | | | | | (3) | | | | | | 29,632 | | | | | | 30,879 | | |
Total current assets | | | | | | | | | | | 923,459 | | | | | | 2,087,644 | | |
PROPERTY AND EQUIPMENT – Net | | | | | | | | | | | 29,434 | | | | | | 34,606 | | |
RIGHT OF USE ASSETS | | | | | | | | | | | 51,842 | | | | | | 60,681 | | |
GOODWILL | | | | | | | | | | | 30,945 | | | | | | 30,945 | | |
INTANGIBLES – Net | | | | | | | | | | | 9,266 | | | | | | 12,414 | | |
OTHER ASSETS | | | | | | | | | | | 4,221 | | | | | | 5,394 | | |
TOTAL ASSETS | | | | | (1) | | | | | $ | 1,049,167 | | | | | $ | 2,231,684 | | |
LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | |
Accounts payable and other accrued liabilities ($6,440 and $0 carried at fair value) | | | | | | | | | | $ | 37,998 | | | | | $ | 32,977 | | |
Current portion of credit facilities and other secured borrowings | | | | | | | | | | | 121,909 | | | | | | 1,074,125 | | |
Interest payable | | | | | | | | | | | 1,846 | | | | | | 5,808 | | |
Lease liabilities, current portion | | | | | | | | | | | 17,248 | | | | | | 13,472 | | |
Total current liabilities | | | | | | | | | | | 179,001 | | | | | | 1,126,382 | | |
CREDIT FACILITIES – Net of current portion | | | | | | | | | | | 149,035 | | | | | | 221,929 | | |
CONVERTIBLE NOTES | | | | | | | | | | | — | | | | | | 140,096 | | |
DERIVATIVE AND WARRANT LIABILITIES | | | | | | | | | | | — | | | | | | 46,235 | | |
LEASE LIABILITIES – Net of current portion | | | | | | | | | | | 48,182 | | | | | | 48,435 | | |
OTHER LIABILITIES | | | | | | | | | | | 97 | | | | | | 208 | | |
Total liabilities | | | | | (2) | | | | | | 376,315 | | | | | | 1,583,285 | | |
COMMITMENTS AND CONTINGENCIES (See Note 18) | | | | | | | | | | | | | | | | | | | |
TEMPORARY EQUITY: | | | | | | | | | | | | | | | | | | | |
Series A convertible preferred stock, 24,784,202 shares authorized, issued, and outstanding as of September 30, 2020 and December 31, 2019; liquidation preference of $9,807 as of September 30, 2020 and December 31, 2019 | | | | | | | | | | | 9,763 | | | | | | 9,763 | | |
Series B convertible preferred stock, 14,738,907 shares authorized, issued, and outstanding as of September 30, 2020 and December 31, 2019; liquidation preference of $20,182 as of September 30, 2020 and December 31, 2019 | | | | | | | | | | | 20,049 | | | | | | 20,049 | | |
Series C convertible preferred stock, 17,972,134 shares authorized, issued, and outstanding as of September 30, 2020 and December 31, 2019; liquidation preference of $77,160 as of September 30, 2020 and December 31, 2019 | | | | | | | | | | | 80,519 | | | | | | 80,519 | | |
Series D convertible preferred stock, 39,539,070 shares authorized as of September 30, 2020 and December 31, 2019; 39,239,070 shares issued and outstanding as of September 30, 2020 and December 31, 2019; liquidation preference of $248,333 as of September 30, 2020 and December 31, 2019 | | | | | | | | | | | 257,951 | | | | | | 257,951 | | |
Series E convertible preferred stock, 102,588,689 shares authorized as of September 30, 2020 and December 31, 2019; 97,649,658 shares issued and outstanding as of September 30, 2020 and December 31, 2019; liquidation preference of $1,011,319 as of September 30, 2020 and December 31, 2019 | | | | | | | | | | | 1,013,220 | | | | | | 1,013,220 | | |
Total temporary equity | | | | | | | | | | | 1,381,502 | | | | | | 1,381,502 | | |
SHAREHOLDERS’ DEFICIT: | | | | | | | | | | | | | | | | | | | |
Common stock, $0.00001 par value, 300,000,000 shares authorized as of September 30, 2020 and December 31, 2019; 52,847,343 and 51,775,096 shares issued and outstanding as of September 30, 2020 and December 31, 2019 | | | | | | | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | | | | | | | 280,657 | | | | | | 57,362 | | |
Accumulated deficit | | | | | | | | | | | (989,451) | | | | | | (790,483) | | |
Accumulated other comprehensive income | | | | | | | | | | | 144 | | | | | | 18 | | |
Total shareholders’ deficit | | | | | | | | | | | (708,650) | | | | | | (733,103) | | |
TOTAL LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | $ | 1,049,167 | | | | | $ | 2,231,684 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
REVENUE: | | | | $ | 2,334,235 | | | | | $ | 3,484,929 | | |
COST OF REVENUE | | | | | 2,152,803 | | | | | | 3,257,640 | | |
GROSS PROFIT | | | | | 181,432 | | | | | | 227,289 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | |
Sales, marketing and operations | | | | | 156,290 | | | | | | 291,375 | | |
General and administrative | | | | | 99,074 | | | | | | 80,781 | | |
Technology and development | | | | | 45,809 | | | | | | 37,215 | | |
Total operating expenses | | | | | 301,173 | | | | | | 409,371 | | |
LOSS FROM OPERATIONS | | | | | (119,741) | | | | | | (182,082) | | |
DERIVATIVE AND WARRANT FAIR VALUE ADJUSTMENT | | | | | (25,219) | | | | | | 6,644 | | |
INTEREST EXPENSE | | | | | (57,393) | | | | | | (81,114) | | |
OTHER INCOME – Net | | | | | 3,619 | | | | | | 9,444 | | |
LOSS BEFORE INCOME TAXES | | | | | (198,734) | | | | | | (247,108) | | |
INCOME TAX EXPENSE | | | | | (234) | | | | | | (340) | | |
NET LOSS | | | | | (198,968) | | | | | | (247,448) | | |
LESS NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | | | | | — | | | | | | 1,847 | | |
NET LOSS ATTRIBUTABLE TO OPENDOOR LABS INC. | | | | $ | (198,968) | | | | | $ | (249,295) | | |
Net loss per share attributable to common shareholders: | | | | | | | | | | | | | |
Basic | | | | $ | (3.75) | | | | | $ | (5.11) | | |
Diluted | | | | $ | (3.75) | | | | | $ | (5.28) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic | | | | | 53,110 | | | | | | 48,786 | | |
Diluted | | | | | 53,110 | | | | | | 48,786 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
NET LOSS | | | | $ | (198,968) | | | | | $ | (247,448) | | |
OTHER COMPREHENSIVE INCOME: | | | | | | | | | | | | | |
Unrealized gains on marketable securities | | | | | 126 | | | | | | 39 | | |
COMPREHENSIVE LOSS | | | | | (198,842) | | | | | | (247,409) | | |
LESS COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | | | | | — | | | | | | 1,847 | | |
COMPREHENSIVE LOSS ATTRIBUTABLE TO | | | | | | | | | | | | | |
OPENDOOR LABS INC. | | | | $ | (198,842) | | | | | $ | (249,256) | | |
| | | Temporary Equity | | | | Shareholders’ Deficit | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Series A Convertible Preferred Stock | | | Series B Convertible Preferred Stock | | | Series C Convertible Preferred Stock | | | Series D Convertible Preferred Stock | | | Series E Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive Income (Loss) | | | Non- controlling interests | | | Total Shareholders’ Deficit | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE – December 31, 2018 | | | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 76,426,829 | | | | | $ | 730,582 | | | | | | | 48,137,116 | | | | | | — | | | | | $ | 31,201 | | | | | $ | (446,056) | | | | | $ | (2) | | | | | $ | 1,491 | | | | | $ | (413,366) | | |
Issuance of Series E-2 preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,222,829 | | | | | | 282,638 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock in Connection with OSN acquisition | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 958,280 | | | | | | — | | | | | | 6,650 | | | | | | — | | | | | | — | | | | | | — | �� | | | | | 6,650 | | |
Vesting of restricted stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,003,493 | | | | | | — | | | | | | 737 | | | | | | — | | | | | | — | | | | | | — | | | | | | 737 | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,390,239 | | | | | | — | | | | | | 2,523 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,523 | | |
Repurchase of common stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (500,000) | | | | | | — | | | | | | (590) | | | | | | (3,410) | | | | | | — | | | | | | — | | | | | | (4,000) | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 9,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,990 | | |
Purchase of non-controlling interest | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (4,847) | | | | | | — | | | | | | — | | | | | | (62) | | | | | | (4,909) | | |
Capital distribution of non-controlling interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,276) | | | | | | (3,276) | | |
Other comprehensive income income – net | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | — | | | | | | 39 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (249,296) | | | | | | — | | | | | | 1,847 | | | | | | (247,449) | | |
BALANCE – September 30, 2019 | | | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 50,989,128 | | | | | | — | | | | | $ | 45,664 | | | | | $ | (698,762) | | | | | $ | 37 | | | | | $ | — | | | | | $ | (653,061) | | |
BALANCE – December 31,2019 | | | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 51,775,096 | | | | | | — | | | | | $ | 57,362 | | | | | $ | (790,483) | | | | | $ | 18 | | | | | $ | — | | | | | $ | (733,103) | | |
Issuance of issuer stock rights in extinguishment of convertible notes | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 212,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | 212,940 | | |
Vesting of restricted stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 694,387 | | | | | | — | | | | | | 95 | | | | | | — | | | | | | — | | | | | | — | | | | | | 95 | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 377,860 | | | | | | — | | | | | | 1,098 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,098 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 9,162 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,162 | | |
Other comprehensive income – net | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (198,968) | | | | | | — | | | | | | — | | | | | | (198,968) | | |
BALANCE – September 30, 2020 | | | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 52,847,343 | | | | | | — | | | | | $ | 280,657 | | | | | $ | (989,451) | | | | | $ | 144 | | | | | $ | — | | | | | $ | (708,650) | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss | | | | $ | (198,968) | | | | | $ | (247,448) | | |
Adjustments to reconcile net loss to cash, cash equivalents, and restricted cash provided by (used in) operating activities: | | | | | | | | | | | | | |
Depreciation and amortization – net of accretion | | | | | 31,114 | | | | | | 18,543 | | |
Amortization of right of use assets | | | | | 22,008 | | | | | | 7,792 | | |
Stock-based compensation | | | | | 9,162 | | | | | | 9,400 | | |
Warrant fair value adjustment | | | | | 1,901 | | | | | | (6,644) | | |
Inventory valuation adjustment | | | | | 7,517 | | | | | | 23,900 | | |
Changes in fair value of derivative instruments | | | | | 22,568 | | | | | | 918 | | |
Payment-in-kind interest | | | | | 3,910 | | | | | | 800 | | |
Net fair value adjustments and gain (loss) on sale of mortgage loans held for sale | | | | | (2,131) | | | | | | (157) | | |
Origination of mortgage loans held for sale | | | | | (88,098) | | | | | | (7,749) | | |
Proceeds from sale and principal collection of mortgage loans held for sale | | | | | 78,360 | | | | | | 5,837 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Escrow receivable | | | | | 11,241 | | | | | | (9,712) | | |
Real estate inventories | | | | | 1,146,798 | | | | | | (99,533) | | |
Other assets | | | | | 793 | | | | | | (6,705) | | |
Accounts payable and other accrued liabilities | | | | | 3,355 | | | | | | 5,470 | | |
Interest payable | | | | | (2,530) | | | | | | 89 | | |
Lease liabilities | | | | | (9,646) | | | | | | (7,580) | | |
Net cash provided by (used in) operating activities | | | | | 1,037,354 | | | | | | (312,779) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (12,068) | | | | | | (21,761) | | |
Purchase of marketable securities | | | | | (174,530) | | | | | | (57,026) | | |
Proceeds from sales, maturities, redemptions and paydowns of marketable securities | | | | | 135,778 | | | | | | 31,998 | | |
Acquisitions, net of cash acquired | | | | | — | | | | | | (32,812) | | |
Net cash used in investing activities | | | | | (50,820) | | | | | | (79,601) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from issuance of Series E-2 preferred stock | | | | | — | | | | | | 282,875 | | |
Issuance cost of Series E-2 preferred stock | | | | | — | | | | | | (236) | | |
Proceeds from issuance of convertible notes | | | | | — | | | | | | 160,000 | | |
Proceeds from exercise of stock options | | | | | 1,078 | | | | | | 2,389 | | |
Proceeds from credit facilities and other secured borrowings | | | | | 998,078 | | | | | | 2,770,179 | | |
Principal payments on credit facilities and other secured borrowings | | | | | (2,023,885) | | | | | | (2,557,244) | | |
Payment of loan origination fees and debt issuance costs | | | | | (3,068) | | | | | | (12,198) | | |
Repurchase of common stock at fair value | | | | | — | | | | | | (3,410) | | |
Net cash provided by (used in) financing activities | | | | | (1,027,797) | | | | | | 642,355 | | |
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | | | | | (41,263) | | | | | | 249,975 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH – Beginning of year | | | | | 684,822 | | | | | | 405,771 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH – End of period | | | | $ | 643,559 | | | | | $ | 655,746 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION – Cash paid during the period for interest | | | | $ | 47,977 | | | | | $ | 71,122 | | |
DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Issuance of issuer stock rights in extinguishment of convertible notes. | | | | $ | 212,940 | | | | | $ | — | | |
RECONCILIATION TO CONSOLIDATED BALANCE SHEETS: | | | | ||||||||||
Cash and cash equivalents | | | | $ | 469,365 | | | | | $ | 454,982 | | |
Restricted cash | | | | | 174,194 | | | | | | 200,764 | | |
Cash, cash equivalents, and restricted cash | | | | $ | 643,559 | | | | | $ | 655,746 | | |
(unaudited) | | | For the nine months ended September 30, 2019 | | |||
Revenue | | | | $ | 3,508,062 | | |
Net loss | | | | $ | (248,945) | | |
| | | September 30, 2020 | | | December 31, 2019 | | ||||||
Work-in-process | | | | $ | 33,233 | | | | | $ | 179,419 | | |
Finished goods | | | | | 118,279 | | | | | | 1,132,950 | | |
Total real estate inventory | | | | $ | 151,512 | | | | | $ | 1,312,369 | | |
| | | September 30, 2020 | | |||||||||||||||||||||||||||||||||
| | | Cost Basis | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | | | Cash and Cash Equivalents | | | Marketable Securities | | ||||||||||||||||||
Cash | | | | $ | 405,312 | | | | | | | | | | | | — | | | | | $ | 405,312 | | | | | $ | 405,312 | | | | | | — | | |
Money market funds | | | | | 13,707 | | | | | | | | | | | | — | | | | | | 13,707 | | | | | | 13,707 | | | | | | — | | |
Commercial paper | | | | | 49,189 | | | | | | 2 | | | | | | (1) | | | | | | 49,190 | | | | | | 48,340 | ��� | | | | | 850 | | |
Corporate debt securities | | | | | 40,813 | | | | | | 97 | | | | | | (2) | | | | | | 40,908 | | | | | | 2,006 | | | | | | 38,902 | | |
Asset-backed securities | | | | | 17,954 | | | | | | 50 | | | | | | (6) | | | | | | 17,998 | | | | | | — | | | | | | 17,998 | | |
U.S. agency securities | | | | | 16,980 | | | | | | 4 | | | | | | — | | | | | | 16,984 | | | | | | — | | | | | | 16,984 | | |
U.S. Treasury securities | | | | | 6,697 | | | | | | — | | | | | | — | | | | | | 6,697 | | | | | | — | | | | | | 6,697 | | |
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
Total | | | | $ | 551,352 | | | | | $ | 153 | | | | | $ | (9) | | | | | $ | 551,496 | | | | | $ | 469,365 | | | | | $ | 82,131 | | |
|
| | | December 31, 2019 | | |||||||||||||||||||||||||||||||||
| | | Cost Basis | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | | | Cash and Cash Equivalents | | | Marketable Securities | | ||||||||||||||||||
Cash | | | | $ | 366,358 | | | | | $ | — | | | | | $ | — | | | | | $ | 366,358 | | | | | $ | 366,358 | | | | | $ | — | | |
Money market funds | | | | | 30,935 | | | | | | — | | | | | | — | | | | | | 30,935 | | | | | | 30,935 | | | | | | — | | |
Commercial paper | | | | | 19,997 | | | | | | 1 | | | | | | (4) | | | | | | 19,994 | | | | | | 7,038 | | | | | | 12,956 | | |
Corporate debt securities | | | | | 16,417 | | | | | | 12 | | | | | | (1) | | | | | | 16,428 | | | | | | — | | | | | | 16,428 | | |
U.S. agency securities | | | | | 749 | | | | | | — | | | | | | — | | | | | | 749 | | | | | | 749 | | | | | | — | | |
U.S. Treasury securities | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Asset-backed securities | | | | | 12,482 | | | | | | 12 | | | | | | (2) | | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
Total | | | | $ | 448,638 | | | | | $ | 25 | | | | | $ | (7) | | | | | $ | 448,656 | | | | | $ | 405,080 | | | | | $ | 43,576 | | |
September 30, 2020 | | | Less than 12 Months | | | 12 Months or Greater | | | Total | | |||||||||||||||||||||||||||
| | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | ||||||||||||||||||
Commercial paper | | | | $ | 14,797 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 14,797 | | | | | $ | (1) | | |
Corporate debt securities | | | | | 8,212 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 8,212 | | | | | | (2) | | |
Asset-backed securities | | | | | 2,940 | | | | | | (6) | | | | | | — | | | | | | — | | | | | | 2,940 | | | | | | (6) | | |
U.S. Treasury securities | | | | | 1,699 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,699 | | | | | | — | | |
Total | | | | $ | 27,648 | | | | | $ | (9) | | | | | $ | — | | | | | $ | — | | | | | $ | 27,648 | | | | | $ | (9) | | |
|
December 31, 2019 | | | Less than 12 months | | | 12 Months or Greater | | | Total | | |||||||||||||||||||||||||||
| | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | ||||||||||||||||||
Commercial paper | | | | $ | 15,059 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | $ | 15,059 | | | | | $ | (4) | | |
Corporate-debt securities | | | | | 3,166 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 3,166 | | | | | | (1) | | |
Asset-backed securities | | | | | 4,258 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 4,258 | | | | | | (2) | | |
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | |
Total | | | | $ | 23,183 | | | | | $ | (7) | | | | | $ | — | | | | | $ | — | | | | | $ | 23,183 | | | | | $ | (7) | | |
| | | Fair Value | | | Within 1 Year | | ||||||
Commercial paper | | | | $ | 49,190 | | | | | $ | 49,190 | | |
Corporate-debt securities | | | | | 40,908 | | | | | | 40,908 | | |
Asset-backed securities | | | | | 17,998 | | | | | | 17,998 | | |
U.S. agency securities | | | | | 16,984 | | | | | | 16,984 | | |
U.S. Treasury securities | | | | | 6,697 | | | | | | 6,697 | | |
Non-U.S. securities | | | | | 700 | | | | | | 700 | | |
Total | | | | $ | 132,477 | | | | | $ | 132,477 | | |
As of September 30, 2020 | | | Notional Amount | | | Fair Value Derivatives | | ||||||||||||
| Asset | | | Liability | | ||||||||||||||
Interest rate caps | | | | $ | 100,000 | | | | | $ | — | | | | | $ | — | | |
Interest rate lock commitments | | | | | 24,884 | | | | | | (848) | | | | | | — | | |
As of December 31, 2019 | | | Notional Amount | | | Fair Value Derivatives | | ||||||||||||
| Asset | | | Liability | | ||||||||||||||
Interest rate caps | | | | $ | 100,000 | | | | | $ | 4 | | | | | $ | — | | |
Interest rate lock commitments | | | | | 3,429 | | | | | | 95 | | | | | | — | | |
Embedded conversion options | | | | | 180,252 | | | | | | — | | | | | | 41,697 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net gains (losses) recognized on economic hedges: | | | | | | | | | | | | | |
Revenue | | | | $ | 753 | | | | | $ | 135 | | |
Derivative and warrant fair value adjustment | | | | $ | (23,317) | | | | | $ | — | | |
Other income-net | | | | $ | (4) | | | | | $ | (729) | | |
| | | September 30, 2020 | | | December 31, 2019 | | ||||||
Assets | | | | ||||||||||
Cash and cash equivalents | | | | $ | 15,370 | | | | | $ | 86,526 | | |
Restricted cash | | | | | 161,624 | | | | | | 268,368 | | |
Real estate inventory | | | | | 148,205 | | | | | | 1,312,194 | | |
Other(a) | | | | | 6,048 | | | | | | 25,793 | | |
Total assets | | | | $ | 331,247 | | | | | $ | 1,692,881 | | |
Liabilities | | | | | | | | | | | | | |
Credit facilities | | | | $ | 257,647 | | | | | $ | 1,264,913 | | |
Other(b) | | | | | 3,444 | | | | | | 14,983 | | |
Total liabilities | | | | $ | 261,091 | | | | | $ | 1,279,896 | | |
As of September 30, 2020 | | | Borrowing Capacity | | | Outstanding Amount | | | Weighted Average Interest Rate | | | End of Revolving Period | | | Final Maturity Date | | |||||||||
Revolving Facility 2018-1 | | | | $ | 250,000 | | | | | $ | 962 | | | | | | 4.32% | | | | February 10, 2021 | | | May 10, 2021 | |
Revolving Facility 2018-2 | | | | | 750,000 | | | | | | 1,373 | | | | | | 4.44% | | | | September 23, 2022 | | | December 23, 2022 | |
Revolving Facility 2018-3 | | | | | 100,000 | | | | | | 11,558 | | | | | | 4.36% | | | | June 1, 2023 | | | June 1, 2023 | |
Revolving Facility 2019-1 | | | | | 300,000 | | | | | | 10,909 | | | | | | 3.76% | | | | March 4, 2022 | | | March 4, 2022 | |
Revolving Facility 2019-2 | | | | | 1,030,000 | | | | | | 72,808 | | | | | | 3.30% | | | | July 8, 2021 | | | July 7, 2022 | |
Revolving Facility 2019-3 | | | | | 475,000 | | | | | | 11,001 | | | | | | 3.92% | | | | August 22, 2022 | | | August 21, 2023 | |
Total | | | | $ | 2,905,000 | | | | | $ | 108,611 | | | | | | | | | | | | | | |
|
As of December 31, 2019 | | | Outstanding Amount | | | Weighted Average Interest Rate | | ||||||
Revolving Facility 2016-1 | | | | $ | 39,346 | | | | | | 6.17% | | |
Revolving Facility 2017-1 | | | | | 25,758 | | | | | | 7.00% | | |
Revolving Facility 2018-1 | | | | | 126,450 | | | | | | 5.62% | | |
Revolving Facility 2018-2 | | | | | 194,293 | | | | | | 6.00% | | |
Revolving Facility 2018-3 | | | | | 111,411 | | | | | | 4.65% | | |
Revolving Facility 2019-1 | | | | | 206,399 | | | | | | 3.81% | | |
Revolving Facility 2019-2 | | | | | 327,226 | | | | | | 3.41% | | |
Revolving Facility 2019-3 | | | | | 42,812 | | | | | | 3.02% | | |
Total | | | | $ | 1,073,695 | | | | | | | | |
As of September 30, 2020 | | | Borrowing Capacity | | | Outstanding Amount | | | Interest Rate | | | End of Draw Period | | | Final Maturity Date | | |||||||||
Term Debt Facility 2016-M1 | | | | $ | 149,000 | | | | | $ | 40,000 | | | | | | 10.00% | | | | October 31, 2022 | | | April 30, 2024 | |
Term Debt Facility 2019-M1 | | | | | 54,000 | | | | | | 15,000 | | | | | | 15.00% | | | | August 15, 2023 | | | February 15, 2025 | |
Term Debt Facility 2020-M1 | | | | | 300,000 | | | | | | 100,000 | | | | | | 10.00% | | | | January 23, 2023 | | | January 23, 2026 | |
Total | | | | $ | 503,000 | | | | | $ | 155,000 | | | | | | |||||||||
| | | Issuance Costs | | | | | (5,965) | | | | | | | | | | | | | | | |||
| | | Carrying Value | | | | $ | 149,035 | | | | | | | | | | | | | | |
As of September 30, 2020 | | | Borrowing Capacity | | | Outstanding Amount | | | Weighted Average Interest Rate | | | End of Revolving Period | | | Final Maturity Date | | |||||||||
Repo Facility 2019-R1 | | | | $ | 50,000 | | | | | $ | 13,297 | | | | | | 1.90% | | | | April 29, 2021 | | | April 29, 2021 | |
As of December 31, 2019 | | | Outstanding Amount | | | Weighted Average Interest Rate | | ||||||
Repo Facility 2019-R1 | | | | $ | 2,021 | | | | | | 3.98% | | |
Asset/Liability Class | | | Valuation Methodology, Inputs and Assumptions | | | Classification | |
Cash and cash equivalents | | | Carrying value is a reasonable estimate of fair value based on short-term nature of the instruments. | | | Estimated fair value classified as Level 1 | |
Asset/Liability Class | | | Valuation Methodology, Inputs and Assumptions | | | Classification | |
Restricted cash | | | Carrying value is a reasonable estimate of fair value based on short-term nature of the instruments. | | | Estimated fair value classified as Level 1 | |
Marketable securities | | | Prices obtained from third-party vendors that compile prices from various sources and often apply matrix pricing for similar securities when no price is observable. | | | Level 2 recurring fair value measurement | |
Other current assets | | | | | | | |
Interest rate caps | | | Prices obtained from derivative broker that compiles prices for identical or similar instruments, when available. | | | Level 2 recurring fair value measurement | |
Mortgage loans held for sale pledged under agreements to repurchase | | | Fair value is estimated based on observable market data including quoted market prices, deal price quotes, and sale commitments. | | | Level 2 recurring fair value measurement | |
Interest rate lock commitments | | | Fair value of the underlying loan based on quoted market prices in the secondary market and sale commitments. | | | Level 2 recurring fair value measurement | |
Credit facilities and other secured borrowings | | | | | | | |
Credit facilities | | | Fair value is estimated using discounted cash flows based on current lending rates for similar credit facilities with similar terms and remaining time to maturity. | | | Carried at amortized cost. Estimated fair value classified as Level 2. | |
Loans sold under agreements to repurchase | | | Fair value is estimated using discounted cash flows based on current lending rates for similar asset-backed financing facilities with similar terms and remaining time to maturity. | | | Carried at amortized cost. Estimated fair value classified as Level 2. | |
Convertible notes | | | Fair value is estimated using discounted cash flows based on current lending rates for term notes with similar remaining time to maturity. | | | Carried at amortized cost. Estimated fair value classified as Level 2 | |
Asset/Liability Class | | | Valuation Methodology, Inputs and Assumptions | | | Classification | |
Derivative and warrant liabilities | | | | | | | |
Warrant liabilities | | | Fair value is estimated using the Black-Scholes-Merton option pricing model with inputs and assumptions including the Company’s equity valuation, expected volatility, expected duration of the warrants, and associated risk-free rate. | | | Level 3 recurring fair value measurement | |
Embedded conversion options | | | Fair value is estimated using a lattice model incorporating the probabilities of various conversion scenarios with respect to timing and conversion features under the terms of the convertible notes. | | | Level 3 recurring fair value measurement | |
| | | Fair Value as of September 30, 2020 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
Marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | | $ | 38,902 | | | | | $ | — | | | | | $ | 38,902 | | | | | $ | — | | |
Asset-backed securities | | | | | 17,998 | | | | | | — | | | | | | 17,998 | | | | | | — | | |
U.S. agency securities | | | | | 16,984 | | | | | | — | | | | | | 16,984 | | | | | | — | | |
U.S. Treasury securities | | | | | 6,697 | | | | | | — | | | | | | 6,697 | | | | | | — | | |
Commercial paper | | | | | 850 | | | | | | — | | | | | | 850 | | | | | | — | | |
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
Mortgage loans held for sale pledged under agreements to repurchase | | | | | 13,984 | | | | | | — | | | | | | 13,984 | | | | | | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate lock commitments. | | | | | 848 | | | | | | — | | | | | | 848 | | | | | | — | | |
Total assets | | | | $ | 96,963 | | | | | $ | — | | | | | $ | 96,963 | | | | | $ | — | | |
Accounts payable and other accrued liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrants liabilities – current | | | | $ | 6,440 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,440 | | |
Total liabilities | | | | $ | 6,440 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,440 | | |
|
| | | Fair Value as of December 31, 2019 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
Marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | | $ | 16,428 | | | | | $ | — | | | | | $ | 16,428 | | | | | $ | — | | |
Asset-backed securities | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | | | | | — | | |
Commercial paper | | | | | 12,956 | | | | | | — | | | | | | 12,956 | | | | | | — | | |
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
U.S. Treasury securities | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | — | | |
Mortgage loans held for sale pledged under agreements to repurchase | | | | | 2,116 | | | | | | — | | | | | | 2,116 | | | | | | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate caps | | | | | 4 | | | | | | — | | | | | | 4 | | | | | | — | | |
Interest rate lock commitments | | | | | 95 | | | | | | | | | | | | 95 | | | | | | | | |
Total assets | | | | $ | 45,791 | | | | | $ | — | | | | | $ | 45,791 | | | | | $ | — | | |
Derivative and warrant liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrants | | | | $ | 4,538 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,538 | | |
Embedded conversion options | | | | | 41,697 | | | | | | — | | | | | | — | | | | | | 41,697 | | |
Total liabilities | | | | $ | 46,235 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,235 | | |
| | | As of September 30, 2020 | | |||||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Level 1 | | | Level 2 | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 469,365 | | | | | $ | 469,365 | | | | | $ | 469,365 | | | | | $ | — | | |
Restricted cash | | | | | 174,194 | | | | | | 174,194 | | | | | | 174,194 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit facilities and other secured borrowings | | | | $ | 270,944 | | | | | $ | 270,944 | | | | | $ | — | | | | | $ | 270,944 | | |
| | | As of December 31, 2019 | | |||||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Level 1 | | | Level 2 | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | — | | |
Restricted cash | | | | | 279,742 | | | | | | 279,742 | | | | | | 279,742 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit facilities and other secured borrowings | | | | $ | 1,296,054 | | | | | $ | 1,296,054 | | | | | $ | — | | | | | $ | 1,296,054 | | |
Convertible notes | | | | | 140,096 | | | | | | 180,252 | | | | | | — | | | | | | 180,252 | | |
| | | Warrants | | | Embedded Conversion Option | | ||||||
Balance at January 1, 2019 | | | | $ | 18,022 | | | | | $ | — | | |
Net change in fair value | | | | | (7,413) | | | | | | — | | |
Issuances | | | | | 1,170 | | | | | | 41,697 | | |
Exercise of warrants | | | | | (7,241) | | | | | | — | | |
Balance as of December 31, 2019 | | | | | 4,538 | | | | | | 41,697 | | |
Net change in fair value | | | | | 1,902 | | | | | | 23,317 | | |
Settlement of convertible notes | | | | | — | | | | | | (65,014) | | |
Balance as of September 30, 2020 | | | | $ | 6,440 | | | | | $ | — | | |
| | | September 30, 2020 | | | December 31, 2019 | | ||||||
Internally developed software | | | | $ | 44,209 | | | | | $ | 33,765 | | |
Software implementation costs | | | | | 1,604 | | | | | | 1,214 | | |
Computers | | | | | 5,383 | | | | | | 7,777 | | |
Security systems | | | | | 559 | | | | | | 4,927 | | |
Furniture and fixtures | | | | | 3,007 | | | | | | 2,843 | | |
Leasehold improvements | | | | | 2,444 | | | | | | 2,748 | | |
Office equipment | | | | | 1,910 | | | | | | 1,794 | | |
Total | | | | | 59,116 | | | | | | 55,068 | | |
Accumulated depreciation and amortization | | | | | (29,682) | | | | | | (20,462) | | |
Property and equipment – net | | | | $ | 29,434 | | | | | $ | 34,606 | | |
| | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount | | | Weighted Average Useful Life (Years) | | ||||||||||||
Developed technology | | | | $ | 2,921 | | | | | $ | (2,921) | | | | | $ | — | | | | | | 2 | | |
Customer relationships | | | | | 7,400 | | | | | | (2,295) | | | | | | 5,105 | | | | | | 5 | | |
Trademarks | | | | | 5,400 | | | | | | (1,396) | | | | | | 4,004 | | | | | | 5 | | |
Non-competition agreements | | | | | 100 | | | | | | (100) | | | | | | — | | | | | | 2 | | |
Intangible assets – net | | | | $ | 15,821 | | | | | $ | (6,712) | | | | | $ | 9,109 | | | | | | | | |
| | | September 30, 2020 | | | December 31, 2019 | | ||||||
Accrued expenses due to vendors | | | | $ | 19,434 | | | | | $ | 16,342 | | |
Accounts payable due to vendors | | | | | 3,212 | | | | | | 6,453 | | |
Accrued property and franchise taxes | | | | | 1,243 | | | | | | 5,739 | | |
Accrued payroll and other employee related expenses | | | | | 5,198 | | | | | | 3,328 | | |
Other | | | | | 8,911 | | | | | | 1,115 | | |
Total accounts payable and other accrued liabilities | | | | $ | 37,998 | | | | | $ | 32,977 | | |
| | | Number of Options (in thousands) | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term (in years) | | | Aggregate Intrinsic Value (in thousands) | | ||||||||||||
Balance – December 31, 2019 | | | | | 22,633 | | | | | | 3.00 | | | | | | 6.9 | | | | | | 110,481 | | |
Exercised | | | | | (378) | | | | | | 2.85 | | | | | | | | | | | | | | |
Forfeited | | | | | (2,734) | | | | | | 3.67 | | | | | | | | | | | | | | |
Expired | | | | | (796) | | | | | | 3.65 | | | | | | | | | | | | | | |
Balance – September 30, 2020 | | | | | 18,725 | | | | | | 2.88 | | | | | | 6.0 | | | | | | 93,646 | | |
Exercisable – September 30, 2020 | | | | | 13,096 | | | | | | 2.37 | | | | | | 5.3 | | | | | | 72,214 | | |
|
| | | Number of RSUs (in thousands) | | | Weighted- Average Grant-Date Fair Value | | ||||||
Unvested and outstanding – December 31, 2019 | | | | | 14,070 | | | | | $ | 6.80 | | |
Granted | | | | | 8,592 | | | | | | 7.60 | | |
Forfeited | | | | | (3,000) | | | | | | 6.99 | | |
Unvested and outstanding – September 30, 2020 | | | | | 19,662 | | | | | | 7.12 | | |
Vested and outstanding – September 30, 2020 | | | | | — | | | | | | — | | |
| | | Number of Restricted Shares (Thousands) | | | Weighted- Average Grant-Date Fair Value | | ||||||
Unvested – December 31, 2019 | | | | | 2,156 | | | | | $ | 5.98 | | |
Vested | | | | | (636) | | | | | $ | 5.90 | | |
Unvested – September 30, 2020 | | | | | 1,520 | | | | | $ | 6.01 | | |
| | | Nine months Ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Stock options | | | | | 5,411 | | | | | | 7,085 | | |
Excess of the repurchase price over the fair value of common stock awards repurchased | | | | | — | | | | | | 590 | | |
Vesting of restricted shares | | | | | 3,751 | | | | | | 2,315 | | |
Total stock-based compensation expense | | | | | 9,162 | | | | | | 9,990 | | |
|
| | | 2019 Range | |
Fair value | | | $6.82 | |
Volatility | | | 32% | |
Risk-free rate | | | 1.80% – 2.34% | |
Expected life (in years) | | | 5 – 7 | |
Expected dividend | | | $— | |
| | | For the Nine Months Ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Basic net loss per share: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Net Loss | | | | $ | (198,968) | | | | | $ | (247,448) | | |
Minus: Net income attributed to noncontrolling interests | | | | | — | | | | | | 1,847 | | |
Net loss attributable to common shareholders – basic | | | | $ | (198,968) | | | | | $ | (249,295) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average shares outstanding – basic and diluted | | | | | 53,110 | | | | | | 48,786 | | |
Basic net loss per share | | | | $ | (3.75) | | | | | $ | (5.11) | | |
Diluted net loss per share: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Net Loss | | | | $ | (198,968) | | | | | $ | (247,448) | | |
Minus: Net income attributed to noncontrolling interests | | | | | — | | | | | | 1,847 | | |
Minus: Gain on liability-classified warrants | | | | | — | | | | | | 8,402 | | |
Net loss attributable to common shareholders – diluted | | | | $ | (198,968) | | | | | $ | (257,697) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average shares outstanding – basic and diluted | | | | | 53,110 | | | | | | 48,786 | | |
Diluted net loss per share | | | | $ | (3.75) | | | | | $ | (5.28) | | |
| | | For the Nine Months Ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Common Stock Warrants | | | | | 2,084 | | | | | | 2,081 | | |
Series D Preferred Stock Warrants | | | | | 300 | | | | | | — | | |
Series E Preferred Stock Warrants | | | | | 225 | | | | | | 75 | | |
RSUs | | | | | 19,662 | | | | | | 8,736 | | |
Options | | | | | 18,725 | | | | | | 22,760 | | |
Unvested Shares from Early Exercise | | | | | 46 | | | | | | 220 | | |
Restricted Shares | | | | | 1,520 | | | | | | 2,288 | | |
Redeemable convertible preferred stock | | | | | 194,384 | | | | | | 189,064 | | |
Total anti-dilutive securities | | | | | 236,946 | | | | | | 225,224 | | |
| | | | | | As of December 31, | | |||||||||
| | | | | | 2019 | | | 2018 | | ||||||
ASSETS | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | $ | 405,080 | | | | | $ | 262,368 | | |
Restricted cash | | | | | | | | 279,742 | | | | | | 143,403 | | |
Marketable securities | | | | | | | | 43,576 | | | | | | 9,004 | | |
Escrow receivable | | | | | | | | 13,882 | | | | | | 10,772 | | |
Real estate inventory, net | | | | | | | | 1,312,369 | | | | | | 1,361,796 | | |
Other current assets | | | | | | | | 32,995 | | | | | | 20,828 | | |
Total current assets | | | | | | | | 2,087,644 | | | | | | 1,808,171 | | |
PROPERTY AND EQUIPMENT – Net | | | | | | | | 34,606 | | | | | | 17,976 | | |
RIGHT OF USE ASSETS | | | | | | | | 60,681 | | | | | | — | | |
GOODWILL | | | | | | | | 30,945 | | | | | | 9,400 | | |
INTANGIBLES – Net | | | | | | | | 12,414 | | | | | | 3,743 | | |
OTHER ASSETS | | | | | | | | 5,394 | | | | | | 3,005 | | |
TOTAL ASSETS | | | (1) | | | | $ | 2,231,684 | | | | | $ | 1,842,295 | | |
LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
Accounts payable and other accrued liabilities | | | | | | | $ | 32,977 | | | | | $ | 30,265 | | |
Current portion of credit facilities and other secured borrowings | | | | | | | | 1,074,125 | | | | | | 1,032,593 | | |
Interest payable | | | | | | | | 5,808 | | | | | | 5,333 | | |
Lease liabilities, current portion | | | | | | | | 13,472 | | | | | | — | | |
Total current liabilities | | | | | | | | 1,126,382 | | | | | | 1,068,191 | | |
CREDIT FACILITIES – Net of current portion | | | | | | | | 221,929 | | | | | | 100,502 | | |
CONVERTIBLE NOTES | | | | | | | | 140,096 | | | | | | — | | |
DERIVATIVE AND WARRANT LIABILITIES | | | | | | | | 46,235 | | | | | | 18,022 | | |
LEASE LIABILITIES – Net of current portion | | | | | | | | 48,435 | | | | | | — | | |
OTHER LIABILITIES | | | | | | | | 208 | | | | | | 5,082 | | |
Total liabilities | | | (2) | | | | | 1,583,285 | | | | | | 1,191,797 | | |
COMMITMENTS AND CONTINGENCIES (See Note 19) | | | | | | | | | | | | | | | | |
TEMPORARY EQUITY: | | | | | | | | | | | | | | | | |
Series A convertible preferred stock, 24,784,202 and 25,477,056 shares authorized as of December 31, 2019 and 2018; 24,784,202 shares issued and outstanding as of December 31, 2019 and 2018; liquidation preference of $9,807 as of December 31, 2019 and 2018 | | | | | | | | 9,763 | | | | | | 9,763 | | |
Series B convertible preferred stock, 14,738,907 and 15,029,846 shares authorized as of December 31, 2019 and 2018; 14,738,907 shares issued and outstanding as of December 31, 2019 and 2018; liquidation preference of $20,182 as of December 31, 2019 and 2018 | | | | | | | | 20,049 | | | | | | 20,049 | | |
| | | | | | As of December 31, | | |||||||||
| | | | | | 2019 | | | 2018 | | ||||||
Series C convertible preferred stock, 17,972,134 shares authorized as of December 31, 2019 and 2018; 17,972,134 shares issued and outstanding as of December 31, 2019 and 2018; liquidation preference of $77,160 as of December 31, 2019 and 2018 | | | | | | | | 80,519 | | | | | | 80,519 | | |
Series D convertible preferred stock, 39,539,070 and 39,557,594 shares authorized as of December 31, 2019 and 2018; 39,239,070 and 33,919,032 shares issued and outstanding as of December 31, 2019 and 2018; liquidation preference of $248,333 and $213,333 as of December 31, 2019 and 2018 | | | | | | | | 257,951 | | | | | | 222,951 | | |
Series E convertible preferred stock, 102,588,689 and 78,441,874 shares authorized as of December 31, 2019 and 2018; 97,649,658 and 76,426,829 shares issued and outstanding as of December 31, 2019 and 2018; liquidation preference of $1,011,319 and $728,444 as of December 31, 2019 and 2018 | | | | | | | | 1,013,220 | | | | | | 730,582 | | |
Total temporary equity | | | | | | | | 1,381,502 | | | | | | 1,063,864 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
Common stock, $0.00001 par value, 300,000,000 and 274,000,000 shares authorized as of December 31, 2019 and 2018; 51,775,096 and 48,137,116 shares issued and outstanding as of December 31, 2019 and 2018 | | | | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | | | | 57,362 | | | | | | 31,201 | | |
Accumulated deficit | | | | | | | | (790,483) | | | | | | (446,056) | | |
Accumulated other comprehensive income (loss) | | | | | | | | 18 | | | | | | (2) | | |
Total shareholders’ deficit of Opendoor Labs Inc. | | | | | | | | (733,103) | | | | | | (414,857) | | |
Non-controlling interests | | | | | | | | — | | | | | | 1,491 | | |
Total shareholders’ deficit | | | | | | | | (733,103) | | | | | | (413,366) | | |
TOTAL LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDERS’ DEFICIT | | | | | | | $ | 2,231,684 | | | | | $ | 1,842,295 | | |
|
| | | For the years ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
REVENUE | | | | $ | 4,740,583 | | | | | $ | 1,838,066 | | | | | $ | 711,066 | | |
COST OF REVENUE | | | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 644,719 | | |
GROSS PROFIT | | | | | 301,250 | | | | | | 133,428 | | | | | | 66,347 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | |
Sales, marketing and operations | | | | | 384,416 | | | | | | 196,292 | | | | | | 74,938 | | |
General and administrative | | | | | 113,446 | | | | | | 72,350 | | | | | | 36,928 | | |
Technology and development | | | | | 51,222 | | | | | | 28,458 | | | | | | 16,123 | | |
Total operating expenses | | | | | 549,084 | | | | | | 297,100 | | | | | | 127,989 | | |
LOSS FROM OPERATIONS | | | | | (247,834) | | | | | | (163,672) | | | | | | (61,642) | | |
WARRANT FAIR VALUE ADJUSTMENT | | | | | 6,243 | | | | | | (18,022) | | | | | | (32) | | |
INTEREST EXPENSE | | | | | (109,728) | | | | | | (60,456) | | | | | | (23,342) | | |
OTHER INCOME – Net | | | | | 12,401 | | | | | | 2,598 | | | | | | 249 | | |
LOSS BEFORE INCOME TAXES | | | | | (338,918) | | | | | | (239,552) | | | | | | (84,767) | | |
INCOME TAX EXPENSE | | | | | (252) | | | | | | (377) | | | | | | — | | |
NET LOSS | | | | | (339,170) | | | | | | (239,929) | | | | | | (84,767) | | |
LESS NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | | | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | |
NET LOSS ATTRIBUTABLE TO OPENDOOR LABS INC. | | | | $ | (341,017) | | | | | $ | (241,291) | | | | | $ | (84,829) | | |
Net loss per share attributable to common shareholders: | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
Diluted | | | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
Diluted | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
| | | For the years ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
NET LOSS | | | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
OTHER COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | | |
Unrealized gains (losses) on marketable securities | | | | | 20 | | | | | | 25 | | | | | | (27) | | |
COMPREHENSIVE LOSS | | | | | (339,150) | | | | | | (239,904) | | | | | | (84,794) | | |
LESS COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | | | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | |
COMPREHENSIVE LOSS ATTRIBUTABLE TO | | | | | | | | | | | | | | | | | | | |
OPENDOOR LABS INC. | | | | $ | (340,997) | | | | | $ | (241,266) | | | | | $ | (84,856) | | |
| | | Temporary Equity | | | | Shareholders’ Deficit | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Series A Convertible Preferred Stock | | | Series B Convertible Preferred Stock | | | Series C Convertible Preferred Stock | | | Series D Convertible Preferred Stock | | | Series E Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive Income (Loss) | | | Non- controlling Interests | | | Total Shareholders’ Deficit | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE – December 31, 2016 | | | | | 25,477,056 | | | | | $ | 10,037 | | | | | | 15,029,846 | | | | | $ | 20,448 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,184,364 | | | | | $ | 218,141 | | | | | | — | | | | | $ | — | | | | | | | 35,011,962 | | | | | $ | — | | | | | $ | 6,341 | | | | | $ | (76,605) | | | | | | — | | | | | | — | | | | | $ | (70,264) | | |
Issuance of Series D preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 753,192 | | | | | | 4,931 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of warrants for services | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 32 | | | | | | — | | | | | | — | | | | | | — | | | | | | 32 | | |
Issuance of common stock in connection with acquisition | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 45,596 | | | | | | — | | | | | | 75 | | | | | | — | | | | | | — | | | | | | — | | | | | | 75 | | |
Vesting of restricted stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 8,520,424 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12 | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,116,084 | | | | | | — | | | | | | 481 | | | | | | — | | | | | | — | | | | | | — | | | | | | 481 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,761 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,761 | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27) | | | | | | — | | | | | | (27) | | |
Capital contributions from non-controlling interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 67 | | | | | | 67 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (84,829) | | | | | | — | | | | | | 62 | | | | | | (84,767) | | |
BALANCE – December 31, 2017 | | | | | 25,477,056 | | | | | $ | 10,037 | | | | | | 15,029,846 | | | | | $ | 20,448 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,937,556 | | | | | $ | 223,072 | | | | | | — | | | | | | — | | | | | | | 44,694,066 | | | | | $ | — | | | | | $ | 10,702 | | | | | $ | (161,434) | | | | | $ | (27) | | | | | $ | 129 | | | | | | (150,630) | | |
Issuance of Series E preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,940,269 | | | | | | 706,766 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series E-1 preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,486,560 | | | | | | 23,816 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock in stock in connection with acquisition | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,648,679 | | | | | | — | | | | | | 7,922 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,922 | | |
Vesting of restricted stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,555,208 | | | | | | — | | | | | | 2,388 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,388 | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,172,343 | | | | | | — | | | | | | 5,201 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,201 | | |
Repurchase of common Stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (5,933,180) | | | | | | — | | | | | | (9,986) | | | | | | (36,106) | | | | | | — | | | | | | — | | | | | | (46,092) | | |
Repurchase of Series A preferred stock | | | | | (692,854) | | | | | | (274) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,269) | | | | | | — | | | | | | — | | | | | | (5,269) | | |
Repurchase of Series B preferred stock | | | | | — | | | | | | — | | | | | | (290,939) | | | | | | (399) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,930) | | | | | | — | | | | | | — | | | | | | (1,930) | | |
Repurchase of Series D preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,524) | | | | | | (121) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | | | | | — | | | | | | — | | | | | | (26) | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 14,974 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,974 | | |
| | | Temporary Equity | | | | Shareholders’ Deficit | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Series A Convertible Preferred Stock | | | Series B Convertible Preferred Stock | | | Series C Convertible Preferred Stock | | | Series D Convertible Preferred Stock | | | Series E Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive Income (Loss) | | | Non- controlling Interests | | | Total Shareholders’ Deficit | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | | | | | — | | | | | | 25 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (241,291) | | | | | | — | | | | | | 1,362 | | | | | | (239,929) | | |
BALANCE – December 31, 2018 | | | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 76,426,829 | | | | | $ | 730,582 | | | | | | | 48,137,116 | | | | | | — | | | | | $ | 31,201 | | | | | $ | (446,056) | | | | | $ | (2) | | | | | $ | 1,491 | | | | | $ | (413,366) | | |
Issuance of Series E-2 preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,222,829 | | | | | | 282,638 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series D preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,320,038 | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,241 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,241 | | |
Issuance of common stock in stock in connection with acquisition | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 958,280 | | | | | | — | | | | | | 6,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,650 | | |
Vesting of restricted stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,302,065 | | | | | | — | | | | | | 1,061 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,061 | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,877,635 | | | | | | — | | | | | | 3,450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,450 | | |
Repurchase of common stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (500,000) | | | | | | — | | | | | | (590) | | | | | | (3,410) | | | | | | — | | | | | | — | | | | | | (4,000) | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 13,196 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,196 | | |
Purchase of non- controlling interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (4,847) | | | | | | — | | | | | | — | | | | | | (62) | | | | | | (4,909) | | |
Capital distribution of non-controlling interests interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,276) | | | | | | (3,276) | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20 | | | | | | — | | | | | | 20 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (341,017) | | | | | | — | | | | | | 1,847 | | | | | | (339,170) | | |
BALANCE – December 31, 2019 | | | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 51,775,096 | | | | | $ | — | | | | | $ | 57,362 | | | | | $ | (790,483) | | | | | $ | 18 | | | | | $ | — | | | | | $ | (733,103) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | For the years ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
Adjustments to reconcile net loss to cash, cash equivalents, and restricted cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization – net of accretion | | | | | 27,372 | | | | | | 12,781 | | | | | | 7,441 | | |
Amortization of right of use asset | | | | | 11,940 | | | | | | — | | | | | | — | | |
Stock-based compensation | | | | | 12,606 | | | | | | 8,422 | | | | | | 3,761 | | |
Warrant fair value adjustment | | | | | (6,243) | | | | | | 18,022 | | | | | | 32 | | |
Inventory valuation adjustment | | | | | 31,885 | | | | | | 20,523 | | | | | | 4,231 | | |
Loss on disposal of property and equipment | | | | | — | | | | | | — | | | | | | 517 | | |
Changes in fair value of derivative instruments | | | | | 1,102 | | | | | | 2,996 | | | | | | (134) | | |
Payment-in-kind interest | | | | | 2,052 | | | | | | — | | | | | | — | | |
Net fair value adjustments and gain (loss) on sale of mortgage loans held for sale | | | | | (447) | | | | | | — | | | | | | — | | |
Origination of mortgage loans held for sale | | | | | (23,194) | | | | | | — | | | | | | — | | |
Proceeds from sale and principal collections of mortgage loans held for sale | | | | | 21,525 | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Escrow receivable | | | | | (3,110) | | | | | | 4,474 | | | | | | 3,964 | | |
Real estate inventories | | | | | 16,951 | | | | | | (1,015,207) | | | | | | (152,390) | | |
Other assets | | | | | (7,518) | | | | | | (11,723) | | | | | | (3,016) | | |
Accounts payable and other accrued liabilities | | | | | (4,331) | | | | | | 16,375 | | | | | | 760 | | |
Interest payable | | | | | 475 | | | | | | 3,629 | | | | | | 1,048 | | |
Lease liabilities | | | | | (13,945) | | | | | | — | | | | | | — | | |
Net cash used in operating activities | | | | | (272,050) | | | | | | (1,179,637) | | | | | | (218,553) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (27,972) | | | | | | (20,022) | | | | | | (2,869) | | |
Purchase of derivative instruments | | | | | — | | | | | | (16) | | | | | | (615) | | |
Purchase of marketable securities | | | | | (79,319) | | | | | | (22,910) | | | | | | (57,063) | | |
Proceeds from sales, maturities, redemptions and paydowns of marketable securities | | | | | 45,025 | | | | | | 40,373 | | | | | | 30,605 | | |
Acquisitions, net of cash acquired | | | | | (32,812) | | | | | | (4,857) | | | | | | — | | |
Net cash used in investing activities | | | | | (95,078) | | | | | | (7,432) | | | | | | (29,942) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of Series D preferred stock | | | | | 35,000 | | | | | | — | | | | | | 4,955 | | |
Issuance cost of Series D preferred stock | | | | | — | | | | | | — | | | | | | (24) | | |
Proceeds from issuance of Series E preferred stock | | | | | — | | | | | | 708,200 | | | | | | — | | |
Issuance cost of Series E preferred stock | | | | | — | | | | | | (1,434) | | | | | | — | | |
| | | For the years ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
Proceeds from issuance of Series E-2 preferred stock | | | | | 282,875 | | | | | | — | | | | | | — | | |
Issuance cost of Series E-2 preferred stock | | | | | (237) | | | | | | — | | | | | | — | | |
Proceeds from issuance of convertible notes | | | | | 178,200 | | | | | | 20,000 | | | | | | — | | |
Proceeds from exercise of stock options | | | | | 3,358 | | | | | | 6,888 | | | | | | 2,129 | | |
Capital distributions of non-controlling interest | | | | | (3,276) | | | | | | — | | | | | | 67 | | |
Proceeds from credit facilities and other secured borrowings | | | | | 3,664,217 | | | | | | 1,994,088 | | | | | | 490,281 | | |
Principal payments on credit facilities and other secured borrowings | | | | | (3,495,411) | | | | | | (1,176,541) | | | | | | (329,824) | | |
Payment of loan origination fees and debt issuance costs | | | | | (15,137) | | | | | | (8,911) | | | | | | (6,407) | | |
Repurchase of common stock at fair value | | | | | (3,410) | | | | | | (37,777) | | | | | | — | | |
Repurchase of Series A preferred stock | | | | | — | | | | | | (5,543) | | | | | | — | | |
Repurchase of Series B preferred stock | | | | | — | | | | | | (2,329) | | | | | | — | | |
Repurchase of Series D preferred stock | | | | | — | | | | | | (147) | | | | | | — | | |
Net cash provided by financing activities | | | | | 646,179 | | | | | | 1,496,494 | | | | | | 161,177 | | |
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | | | | | 279,051 | | | | | | 309,425 | | | | | | (87,318) | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH – Beginning of year | | | | | 405,771 | | | | | | 96,346 | | | | | | 183,664 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH – End of year | | | | $ | 684,822 | | | | | $ | 405,771 | | | | | $ | 96,346 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION – Cash paid during the period for interest | | | | $ | 85,910 | | | | | $ | 44,574 | | | | | $ | 14,955 | | |
DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Vesting of early exercised stock options | | | | $ | 1,060 | | | | | $ | 2,388 | | | | | $ | 254 | | |
Conversion of convertible notes to Series E-1 preferred stock | | | | | — | | | | | | 23,816 | | | | | | — | | |
Noncash financing, issuance of common stock for acquisition | | | | | 6,650 | | | | | | (6,152) | | | | | | — | | |
RECONCILIATION TO CONSOLIDATED BALANCE SHEETS: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 405,080 | | | | | $ | 262,368 | | | | | $ | 33,919 | | |
Restricted cash | | | | | 279,742 | | | | | | 143,403 | | | | | | 62,427 | | |
Cash, cash equivalents, and restricted cash | | | | $ | 684,822 | | | | | $ | 405,771 | | | | | $ | 96,346 | | |
|
| Internally developed software | | | 2 years | |
| Software implementation costs | | | Lesser of 3 years or contract term | |
| Computers | | | 2 years | |
| Security systems | | | 1 year | |
| Furniture and fixtures | | | 5 years | |
| Leasehold improvements | | | Lesser of useful life or lease term | |
| Office equipment | | | 3 years | |
| Cash consideration | | | | $ | 34,300 | | |
| Equity consideration – common stock | | | | | 6,700 | | |
| Total consideration transferred | | | | $ | 41,000 | | |
| Cash consideration | | | | $ | 9,370 | | |
| Equity consideration | | | | | 6,150 | | |
| Total consideration transferred | | | | $ | 15,520 | | |
| | | For Year Ended December 31, | | |||||||||||||||
(unaudited) | | | 2019 | | | 2018 | | | 2017 | | |||||||||
Revenue | | | | $ | 4,763,716 | | | | | $ | 1,883,129 | | | | | $ | 713,293 | | |
Net loss | | | | | (340,667) | | | | | | (231,865) | | | | | | (86,244) | | |
| | | 2019 | | | 2018 | | ||||||
Work-in-process | | | | $ | 179,419 | | | | | $ | 231,186 | | |
Finished goods | | | | | 1,132,950 | | | | | | 1,130,610 | | |
Total real estate inventory | | | | $ | 1,312,369 | | | | | $ | 1,361,796 | | |
| | | December 31, 2019 | | |||||||||||||||||||||||||||||||||
| | | Cost Basis | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | | | Cash and Cash Equivalents | | | Marketable Securities | | ||||||||||||||||||
Cash | | | | $ | 366,358 | | | | | $ | — | | | | | $ | — | | | | | $ | 366,358 | | | | | $ | 366,358 | | | | | $ | — | | |
Money market funds | | | | | 30,935 | | | | | | — | | | | | | — | | | | | | 30,935 | | | | | | 30,935 | | | | | | — | | |
Commercial paper | | | | | 19,997 | | | | | | 1 | | | | | | (4) | | | | | | 19,994 | | | | | | 7,038 | | | | | | 12,956 | | |
Corporate debt | | | | | 16,417 | | | | | | 12 | | | | | | (1) | | | | | | 16,428 | | | | | | — | | | | | | 16,428 | | |
U.S. agency securities | | | | | 749 | | | | | | — | | | | | | — | | | | | | 749 | | | | | | 749 | | | | | | — | | |
U.S. Treasury | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Asset-backed | | | | | 12,482 | | | | | | 12 | | | | | | (2) | | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
Total | | | | $ | 448,638 | | | | | $ | 25 | | | | | $ | (7) | | | | | $ | 448,656 | | | | | $ | 405,080 | | | | | $ | 43,576 | | |
|
| | | December 31, 2018 | | |||||||||||||||||||||||||||||||||
| | | Cost Basis | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | | | Cash and Cash Equivalents | | | Marketable Securities | | ||||||||||||||||||
Cash | | | | $ | 2,020 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,020 | | | | | $ | 2,020 | | | | | $ | — | | |
Money market funds | | | | | 253,911 | | | | | | — | | | | | | — | | | | | | 253,911 | | | | | | 253,911 | | | | | | — | | |
Commercial paper | | | | | 6,635 | | | | | | — | | | | | | — | | | | | | 6,635 | | | | | | 4,192 | | | | | | 2,443 | | |
Corporate debt | | | | | 1,403 | | | | | | — | | | | | | (1) | | | | | | 1,402 | | | | | | 250 | | | | | | 1,152 | | |
U.S. agency securities | | | | | 5,456 | | | | | | 1 | | | | | | — | | | | | | 5,457 | | | | | | 1,995 | | | | | | 3,462 | | |
U.S. Treasury | | | | | 999 | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | | | | | 999 | | |
Asset-backed | | | | | 950 | | | | | | — | | | | | | (2) | | | | | | 948 | | | | | | — | | | | | | 948 | | |
Total | | | | $ | 271,374 | | | | | $ | 1 | | | | | $ | (3) | | | | | $ | 271,372 | | | | | $ | 262,368 | | | | | $ | 9,004 | | |
| | | Less than 12 Months | | | 12 Months or Greater | | | Total | | |||||||||||||||||||||||||||
December 31, 2019 | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | ||||||||||||||||||
Commercial paper | | | | $ | 15,059 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | $ | 15,059 | | | | | $ | (4) | | |
Corporate debt | | | | | 3,166 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 3,166 | | | | | | (1) | | |
Asset-backed | | | | | 4,258 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 4,258 | | | | | | (2) | | |
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | |
Total | | | | $ | 23,183 | | | | | $ | (7) | | | | | $ | — | | | | | $ | — | | | | | $ | 23,183 | | | | | $ | (7) | | |
|
| | | Less than 12 Months | | | 12 Months or Greater | | | Total | | |||||||||||||||||||||||||||
December 31, 2018 | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | ||||||||||||||||||
Commercial paper | | | | $ | 4,591 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,591 | | | | | $ | — | | |
Corporate debt | | | | | 1,402 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 1,402 | | | | | | (1) | | |
U.S. agency | | | | | 999 | | | | | | — | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | |
Asset-backed | | | | | — | | | | | | — | | | | | | 948 | | | | | | (2) | | | | | | 948 | | | | | | (2) | | |
Total | | | | $ | 6,992 | | | | | $ | (1) | | | | | $ | 948 | | | | | $ | (2) | | | | | $ | 7,940 | | | | | $ | (3) | | |
December 31, 2019 | | | Fair Value | | | Within 1 Year | | | After 1 Year through 5 Years | | |||||||||
Commercial paper | | | | $ | 19,994 | | | | | $ | 19,994 | | | | | $ | — | | |
Corporate debt | | | | | 16,428 | | | | | | 16,428 | | | | | | — | | |
U.S. agency securities | | | | | 749 | | | | | | 749 | | | | | | — | | |
U.S. Treasury | | | | | 1,000 | | | | | | 1,000 | | | | | | — | | |
Asset-backed | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
Non-U.S. securities | | | | | 700 | | | | | | 700 | | | | | | — | | |
Total | | | | $ | 51,363 | | | | | $ | 38,871 | | | | | $ | 12,492 | | |
|
| | | Notional Amount | | | Fair Value Derivatives | | ||||||||||||
As of December 31, 2019 | | | Asset | | | Liability | | ||||||||||||
Interest rate caps | | | | $ | 100,000 | | | | | $ | 4 | | | | | $ | — | | |
Embedded conversion options | | | | $ | 180,252 | | | | | $ | — | | | | | $ | 41,697 | | |
| | | Notional Amount | | | Fair Value Derivatives | | ||||||||||||
As of December 31, 2018 | | | Asset | | | Liability | | ||||||||||||
Interest rate caps | | | | $ | 366,700 | | | | | $ | 1,106 | | | | | $ | — | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
Other income, net | | | | $ | (773) | | | | | $ | 420 | | | | | $ | 134 | | |
| | | Credit Facility Vehicles | | |||
Assets | | | | | | | |
Cash and cash equivalents | | | | $ | 86,526 | | |
Restricted cash | | | | | 268,368 | | |
Real estate inventory | | | | | 1,312,194 | | |
Other(a) | | | | | 25,793 | | |
Total assets | | | | $ | 1,692,881 | | |
Liabilities | | | | | | | |
Credit facilities | | | | $ | 1,264,913 | | |
Other(b) | | | | | 14,983 | | |
Total liabilities | | | | $ | 1,279,896 | | |
| | | Credit Facility Vehicles | | | Title Companies | | | Total | | |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 79 | | | | | $ | — | | | | | $ | 79 | | |
Restricted cash | | | | | 127,798 | | | | | | 6,737 | | | | | | 134,535 | | |
Real estate inventory | | | | | 1,360,236 | | | | | | — | | | | | | 1,360,236 | | |
Other(a) | | | | | 19,431 | | | | | | 1,368 | | | | | | 20,799 | | |
Total assets | | | | $ | 1,507,544 | | | | | $ | 8,105 | | | | | | 1,515,649 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Credit facilities | | | | $ | 1,133,095 | | | | | $ | — | | | | | $ | 1,133,095 | | |
Other(b) | | | | | 6,316 | | | | | | 528 | | | | | | 6,844 | | |
Total liabilities | | | | $ | 1,139,411 | | | | | $ | 528 | | | | | $ | 1,139,939 | | |
As of December 31, 2019 | | | Borrowing Capacity | | | Outstanding Amount | | | Weighted Average Interest Rate | | | End of Revolving Period | | | Final Maturity Date | | |||||||||
Revolving Facility 2016-1 | | | | $ | 39,346 | | | | | $ | 39,346 | | | | | | 6.17% | | | | August 22, 2019 | | | March 20, 2020 | |
Revolving Facility 2017-1 | | | | | 75,000 | | | | | | 25,758 | | | | | | 7.00% | | | | March 1, 2020 | | | 9 months by property | |
Revolving Facility 2018-1 | | | | | 250,000 | | | | | | 126,450 | | | | | | 5.62% | | | | July 11, 2020 | | | July 11, 2020 | |
Revolving Facility 2018-2 | | | | | 750,000 | | | | | | 194,293 | | | | | | 6.00% | | | | September 4, 2020 | | | September 4, 2020 | |
Revolving Facility 2018-3 | | | | | 200,000 | | | | | | 111,411 | | | | | | 4.65% | | | | June 20, 2020 | | | December 20, 2020 | |
Revolving Facility 2019-1 | | | | | 300,000 | | | | | | 206,399 | | | | | | 3.81% | | | | June 5, 2021 | | | June 5, 2021 | |
Revolving Facility 2019-2 | | | | | 1,030,000 | | | | | | 327,226 | | | | | | 3.41% | | | | July 8, 2021 | | | July 7, 2022 | |
Revolving Facility 2019-3 | | | | | 335,654 | | | | | | 42,812 | | | | | | 3.02% | | | | August 20, 2021 | | | August 19, 2022 | |
Total | | | | $ | 2,980,000 | | | | | $ | 1,073,695 | | | | | | | | | | | | | | |
|
As of December 31, 2018 | | | Outstanding Amount | | | Weighted Average Interest Rate | | ||||||
Revolving Facility 2016-1 | | | | $ | 326,970 | | | | | | 6.83% | | |
Revolving Facility 2017-1 | | | | | 36,650 | | | | | | 7.00% | | |
Revolving Facility 2017-2 | | | | | 184,250 | | | | | | 7.04% | | |
Revolving Facility 2018-1 | | | | | 131,802 | | | | | | 6.25% | | |
Revolving Facility 2018-2 | | | | | 299,279 | | | | | | 4.81% | | |
Total | | | | $ | 978,951 | | | | | | | | |
As of December 31, 2019 | | | Borrowing Capacity | | | Outstanding Amount | | | Interest Rate | | | End of Draw Period | | | Final Maturity Date | | |||||||||
Term Debt Facility 2016-M1 | | | | $ | 300,000 | | | | | $ | 166,000 | | | | | | 10.00% | | | | October 31, 2022 | | | April 30, 2024 | |
Term Debt Facility 2019-M1 | | | | | 100,000 | | | | | | 61,000 | | | | | | 15.00% | | | | August 15, 2023 | | | February 15, 2025 | |
Total | | | | $ | 400,000 | | | | | $ | 227,000 | | | | | | | | | | | | | | |
Issuance Costs, Net | | | | | (5,071) | | | | | | | | | | | | | | | ||||||
Carrying Value | | | | $ | 221,929 | | | | | | | | | | | | | | |
Asset/Liability Class | | | Valuation Methodology, Inputs and Assumptions | | | Classification | |
Cash and cash equivalents | | | Carrying value is a reasonable estimate of fair value based on short-term nature of the instruments. | | | Estimated fair value classified as Level 1 | |
Asset/Liability Class | | | Valuation Methodology, Inputs and Assumptions | | | Classification | |
Restricted cash | | | Carrying value is a reasonable estimate of fair value based on short-term nature of the instruments. | | | Estimated fair value classified as Level 1 | |
Marketable securities | | | Prices obtained from third-party vendors that compile prices from various sources and often apply matrix pricing for similar securities when no price is observable. | | | Level 2 recurring fair value measurement | |
Other current assets | | | | | | | |
Interest rate caps | | | Prices obtained from derivative broker that compiles prices for identical or similar instruments, when available. | | | Level 2 recurring fair value measurement | |
Mortgage loans held for sale pledged under agreements to repurchase | | | Fair value is estimated based on observable market data including quoted market prices, deal price quotes, and sale commitments. | | | Level 2 recurring fair value measurement | |
Credit facilities and other secured borrowings | | | | | | | |
Credit facilities | | | Fair value is estimated using discounted cash flows based on current lending rates for similar credit facilities with similar terms and remaining time to maturity. | | | Carried at amortized cost. Estimated fair value classified as Level 2. | |
Loans sold under agreements to repurchase | | | Fair value is estimated using discounted cash flows based on current lending rates for similar asset-backed financing facilities with similar terms and remaining time to maturity. | | | Carried at amortized cost. Estimated fair value classified as Level 2. | |
Convertible notes | | | Fair value is estimated using discounted cash flows based on current lending rates for term notes with similar remaining time to maturity. | | | Carried at amortized cost. Estimated fair value classified as Level 2 | |
Derivative and warrant liabilities | | | | | | | |
Warrant liabilities | | | Fair value is estimated using the Black-Scholes-Merton option pricing model with inputs and assumptions including the Company’s equity valuation, expected volatility, expected duration of the warrants, and associated risk-free rate. | | | Level 3 recurring fair value measurement | |
Embedded conversion options | | | Fair value is estimated using a lattice model incorporating the probabilities of various conversion scenarios with respect to timing and conversion features under the terms of the convertible notes. | | | Level 3 recurring fair value measurement | |
| | | Fair Value as of December 31, 2019 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
Marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | | $ | 16,428 | | | | | $ | — | | | | | $ | 16,428 | | | | | $ | — | | |
Asset-backed securities | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | | | | | — | | |
Commercial paper | | | | | 12,956 | | | | | | — | | | | | | 12,956 | | | | | | — | | |
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
U.S. Treasury securities | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate caps | | | | | 4 | | | | | | — | | | | | | 4 | | | | | | — | | |
Mortgage loans held for sale pledged under agreements to repurchase | | | | | 2,116 | | | | | | — | | | | | | 2,116 | | | | | | — | | |
Total assets | | | | $ | 45,696 | | | | | $ | — | | | | | $ | 45,696 | | | | | $ | — | | |
Derivative and warrant Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrants | | | | $ | 4,538 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,538 | | |
Embedded conversion options | | | | | 41,697 | | | | | | — | | | | | | — | | | | | | 41,697 | | |
Total liabilities | | | | $ | 46,235 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,235 | | |
|
| | | Fair Value as of December 31, 2018 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
Marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | | $ | 1,152 | | | | | $ | — | | | | | $ | 1,152 | | | | | $ | — | | |
Asset-backed securities | | | | | 948 | | | | | | — | | | | | | 948 | | | | | | — | | |
Commercial paper | | | | | 2,443 | | | | | | — | | | | | | 2,443 | | | | | | — | | |
U.S. agency securities | | | | | 3,462 | | | | | | — | | | | | | 3,462 | | | | | | — | | |
U.S. Treasury securities | | | | | 999 | | | | | | — | | | | | | 999 | | | | | | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate caps | | | | | 1,106 | | | | | | — | | | | | | 1,106 | | | | | | — | | |
Total assets | | | | $ | 10,110 | | | | | $ | — | | | | | $ | 10,110 | | | | | $ | — | | |
Derivative and warrant liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrants | | | | $ | 18,022 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,022 | | |
Total liabilities | | | | $ | 18,022 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,022 | | |
| | | As of December 31, 2019 | | |||||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Level 1 | | | Level 2 | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | — | | |
Restricted cash | | | | | 279,742 | | | | | | 279,742 | | | | | | 279,742 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit facilities and other secured borrowings | | | | $ | 1,296,054 | | | | | $ | 1,296,054 | | | | | $ | — | | | | | $ | 1,296,054 | | |
Convertible notes | | | | | 140,096 | | | | | | 180,252 | | | | | | — | | | | | | 180,252 | | |
| | | As of December 31, 2018 | | |||||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Level 1 | | | Level 2 | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 262,368 | | | | | $ | 262,368 | | | | | $ | 262,368 | | | | | $ | — | | |
Restricted cash | | | | | 143,403 | | | | | | 143,403 | | | | | | 143,403 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit facilities and other secured borrowings | | | | $ | 1,133,095 | | | | | $ | 1,133,095 | | | | | $ | — | | | | | $ | 1,133,095 | | |
| | | Warrants | | | Embedded Conversion Option | | ||||||
Balance as of December 31, 2017 | | | | $ | — | | | | | $ | — | | |
Issuances | | | | | 14,529 | | | | | | — | | |
Net change in fair value (unrealized) | | | | | 3,493 | | | | | | — | | |
Balance as of December 31, 2018 | | | | | 18,022 | | | | | | — | | |
Net change in fair value (unrealized) | | | | | (7,413) | | | | | | — | | |
Issuances | | | | | 1,170 | | | | | | 41,697 | | |
Exercise of warrants | | | | | (7,241) | | | | | | — | | |
Balance as of December 31, 2019 | | | | $ | 4,538 | | | | | $ | 41,697 | | |
| | | 2019 | | | 2018 | | ||||||
Internally developed software | | | | $ | 33,765 | | | | | $ | 12,567 | | |
Software implementation costs | | | | | 1,214 | | | | | | 208 | | |
Computers | | | | | 7,777 | | | | | | 4,053 | | |
Security systems | | | | | 4,927 | | | | | | 3,235 | | |
Furniture and fixtures | | | | | 2,843 | | | | | | 1,547 | | |
Leasehold improvements | | | | | 2,748 | | | | | | 1,349 | | |
Office equipment | | | | | 1,794 | | | | | | 672 | | |
Total | | | | | 55,068 | | | | | | 23,631 | | |
Accumulated depreciation and amortization | | | | | (20,462) | | | | | | (5,655) | | |
Property and equipment – net | | | | $ | 34,606 | | | | | $ | 17,976 | | |
| 2020 | | | | $ | 17,384 | | |
| 2021 | | | | | 15,149 | | |
| 2022 | | | | | 14,363 | | |
| 2023 | | | | | 13,922 | | |
| 2024 | | | | | 10,881 | | |
| Thereafter | | | | | 832 | | |
| Total undiscounted future cash flows | | | | $ | 72,531 | | |
| Less: Imputed interest | | | | | 10,624 | | |
| Total lease liabilities | | | | $ | 61,907 | | |
| 2019 | | | | $ | 13,269 | | |
| 2020 | | | | | 15,832 | | |
| 2021 | | | | | 13,638 | | |
| 2022 | | | | | 13,267 | | |
| 2023 | | | | | 13,071 | | |
| Total minimum payments | | | | $ | 69,077 | | |
| | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount | | | Weighted Average Useful Life (Years) | | ||||||||||||
Developed technology | | | | $ | 2,921 | | | | | $ | (1,879) | | | | | $ | 1,042 | | | | | | 2 | | |
Customer relationships | | | | | 7,400 | | | | | | (990) | | | | | | 6,410 | | | | | | 5 | | |
Trademarks | | | | | 5,400 | | | | | | (631) | | | | | | 4,769 | | | | | | 5 | | |
Non-competition agreements | | | | | 100 | | | | | | (65) | | | | | | 35 | | | | | | 2 | | |
Intangible assets – net | | | | $ | 15,821 | | | | | $ | (3,565) | | | | | $ | 12,256 | | | | | | | | |
| | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount | | | Weighted Average Useful Life (Years) | | ||||||||||||
Developed technology | | | | $ | 2,900 | | | | | $ | (423) | | | | | $ | 2,477 | | | | | | 2 | | |
Customer relationships | | | | | 900 | | | | | | (131) | | | | | | 769 | | | | | | 2 | | |
Trademarks | | | | | 300 | | | | | | (44) | | | | | | 256 | | | | | | 2 | | |
Non-competition agreements | | | | | 100 | | | | | | (15) | | | | | | 85 | | | | | | 2 | | |
Intangible assets – net | | | | $ | 4,200 | | | | | $ | (613) | | | | | $ | 3,587 | | | | | | | | |
Fiscal Years | | | (In thousands) | | |||
2020 | | | | $ | 3,730 | | |
2021 | | | | | 2,320 | | |
2022 | | | | | 2,320 | | |
2023 | | | | | 2,320 | | |
2024 | | | | | 1,566 | | |
Total | | | | $ | 12,256 | | |
| | | 2019 | | | 2018 | | ||||||
Accrued expenses due to vendors | | | | $ | 16,342 | | | | | $ | 15,394 | | |
Accounts payable due to vendors | | | | | 6,453 | | | | | | 6,237 | | |
Accrued property and franchise taxes | | | | | 5,739 | | | | | | 5,487 | | |
Accrued payroll and other employee related expenses | | | | | 3,328 | | | | | | 2,366 | | |
Other | | | | | 1,115 | | | | | | 781 | | |
Total accounts payable and other accrued liabilities | | | | $ | 32,977 | | | | | $ | 30,265 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Redeemable convertible preferred stock outstanding | | | | | 194,384 | | | | | | 167,841 | | |
Stock options issued and outstanding | | | | | 22,633 | | | | | | 26,330 | | |
RSUs issued and outstanding | | | | | 14,070 | | | | | | 564 | | |
Restricted shares of common stock | | | | | 2,156 | | | | | | 1,666 | | |
Early exercised stock options (unvested) | | | | | 116 | | | | | | 693 | | |
Warrants issued and outstanding | | | | | 2,459 | | | | | | 7,701 | | |
Future issuance of warrants | | | | | 750 | | | | | | — | | |
Shares available for future equity grants under 2014 Stock Plan | | | | | 2,176 | | | | | | 12,918 | | |
Total | | | | | 238,744 | | | | | | 217,713 | | |
| | | Number of Options (in thousands) | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term (in years) | | | Aggregate Intrinsic Value (in thousands) | | ||||||||||||
Balance – December 31, 2018 | | | | | 26,330 | | | | | $ | 2.53 | | | | | | 8.7 | | | | | $ | 113,031 | | |
Granted | | | | | 3,661 | | | | | | 5.56 | | | | | | | | | | | | | | |
Exercised | | | | | (1,928) | | | | | | 1.83 | | | | | | | | | | | | | | |
Forfeited | | | | | (5,256) | | | | | | 2.85 | | | | | | | | | | | | | | |
Expired | | | | | (174) | | | | | | 2.86 | | | | | | | | | | | | | | |
Balance – December 31, 2019 | | | | | 22,633 | | | | | | 3.00 | | | | | | 6.9 | | | | | $ | 110,481 | | |
Exercisable – December 31, 2019 | | | | | 10,870 | | | | | | 2.17 | | | | | | 6.0 | | | | | $ | 62,060 | | |
| | | Number of RSUs (in thousands) | | | Weighted- Average Grant-Date Fair Value | | ||||||
Unvested and outstanding – December 31, 2018 | | | | | 564 | | | | | $ | 4.88 | | |
Granted | | | | | 13,901 | | | | | | 6.87 | | |
Forfeited | | | | | (395) | | | | | | 6.71 | | |
Unvested and outstanding – December 31, 2019 | | | | | 14,070 | | | | | $ | 6.79 | | |
Vested and outstanding – December 31, 2019 | | | | | — | | | | | | — | | |
| | | Number of Restricted Shares (In thousands) | | | Average Grant-Date Fair Value | | ||||||
Unvested – December 31, 2018 | | | | | 1,666 | | | | | $ | 4.88 | | |
Granted | | | | | 1,263 | | | | | | 6.94 | | |
Vested | | | | | (773) | | | | | | 5.18 | | |
Unvested – December 31, 2019 | | | | | 2,156 | | | | | $ | 5.98 | | |
Vested and outstanding – December 31, 2019 | | | | | — | | | | | | — | | |
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
Stock options | | | | $ | 9,175 | | | | | $ | 7,526 | | | | | $ | 3,761 | | |
Excess of the repurchase price over the fair value of common stock awards repurchased | | | | | 590 | | | | | | 6,552 | | | | | | — | | |
Vesting of restricted shares | | | | | 3,431 | | | | | | 896 | | | | | | — | | |
Total stock-based compensation expense | | | | $ | 13,196 | | | | | $ | 14,974 | | | | | $ | 3,761 | | |
| | | 2019 Range | | | 2018 Range | | | 2017 Range | |
Fair value | | | $6.82 – $6.94 | | | $2.29 – $4.88 | | | $1.64 – $2.59 | |
Volatility | | | 32% – 45% | | | 32% – 34% | | | 34% – 36% | |
Risk-free rate | | | 1.63% – 2.34% | | | 2.68% – 3.17% | | | 2.02% – 2.42% | |
Expected life (in years) | | | 5 – 7 | | | 5 – 7 | | | 7 | |
Expected dividend | | | $— | | | $— | | | $— | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
Current income tax expense: | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
State | | | | | 252 | | | | | | 377 | | | | | | — | | |
Total current income tax expense | | | | | 252 | | | | | | 377 | | | | | | — | | |
Deferred income tax benefit: | | | | | | | | | | | | | | | | | | | |
Federal | | | | | — | | | | | | — | | | | | | — | | |
State | | | | | — | | | | | | — | | | | | | — | | |
Total deferred income tax benefit | | | | | — | | | | | | — | | | | | | — | | |
Income Tax Provision | | | | $ | 252 | | | | | $ | 377 | | | | | $ | — | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
Federal tax benefit at statutory rate | | | | | 21.0% | | | | | | 21.0% | | | | | | 34.0% | | |
State income taxes, net of federal benefit | | | | | 3.2 | | | | | | 2.6 | | | | | | 2.9 | | |
Non-deductible expenses and other | | | | | (0.1) | | | | | | (0.9) | | | | | | (0.1) | | |
Non-deductible warrant expenses | | | | | 0.4 | | | | | | (1.6) | | | | | | — | | |
Share-based compensation | | | | | (0.4) | | | | | | 0.4 | | | | | | (0.8) | | |
Change in federal tax rate | | | | | — | | | | | | — | | | | | | (21.1) | | |
Change in valuation allowance, net | | | | | (25.2) | | | | | | (22.6) | | | | | | (16.0) | | |
Research and development credits | | | | | 1.0 | | | | | | 0.9 | | | | | | 1.1 | | |
Effective tax rate | | | | | (0.1)% | | | | | | (0.2)% | | | | | | (0.0)% | | |
| | | 2019 | | | 2018 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Accrued and reserves | | | | $ | 4,231 | | | | | $ | 4,685 | | |
Inventory | | | | | 15,181 | | | | | | 15,419 | | |
Tax credits | | | | | 10,880 | | | | | | 5,334 | | |
Lease Liability | | | | | 14,800 | | | | | | — | | |
Net operating loss | | | | | 149,141 | | | | | | 66,427 | | |
Total gross deferred tax assets | | | | | 194,233 | | | | | | 91,865 | | |
Depreciation and amortization | | | | | (4,749) | | | | | | (3,179) | | |
Goodwill | | | | | (114) | | | | | | — | | |
Lease ROU Asset | | | | | (14,507) | | | | | | — | | |
Valuation allowance | | | | | (174,863) | | | | | | (88,686) | | |
Net deferred tax assets | | | | $ | — | | | | | $ | — | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
Unrecognized tax benefits as of the beginning of the year | | | | $ | 2,433 | | | | | $ | 862 | | | | | $ | — | | |
Increases related to prior year tax provisions | | | | | 383 | | | | | | 197 | | | | | | 332 | | |
Decrease related to prior year tax provisions | | | | | (247) | | | | | | — | | | | | | — | | |
Increase related to current year tax provisions | | | | | 2,464 | | | | | | 1,374 | | | | | | 530 | | |
Unrecognized tax benefits as of the end of the year | | | | $ | 5,033 | | | | | $ | 2,433 | | | | | $ | 862 | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
Basic net loss per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
Minus: Deemed dividend | | | | | — | | | | | $ | 7,224 | | | | | | — | | |
Minus: Net income attributable to noncontrolling interests | | | | $ | 1,847 | | | | | $ | 1,362 | | | | | $ | 62 | | |
Net loss attributable to common shareholders – basic | | | | $ | (341,017) | | | | | $ | (248,515) | | | | | $ | (84,829) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – basic and diluted | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
Basic and diluted net loss per share | | | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
Diluted net loss per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
Minus: Deemed dividend | | | | | — | | | | | $ | 7,224 | | | | | | — | | |
Minus: Net income attributable to noncontrolling interests | | | | $ | 1,847 | | | | | $ | 1,362 | | | | | $ | 62 | | |
Minus: Gain on liability-classified warrants | | | | $ | 8,132 | | | | | | — | | | | | | — | | |
Net loss attributable to common shareholders – diluted | | | | $ | (349,149) | | | | | $ | (248,515) | | | | | $ | (84,829) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – basic and diluted | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
Basic and diluted net loss per share – diluted | | | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2019 | | | 2018 | | | 2017 | | |||||||||
Common Stock Warrants | | | | | 2,084 | | | | | | 2,081 | | | | | | 853 | | |
Series D Preferred Stock Warrants | | | | | 300 | | | | | | 5,620 | | | | | | — | | |
Series E Preferred Stock Warrants | | | | | 75 | | | | | | — | | | | | | — | | |
RSUs | | | | | 14,070 | | | | | | 564 | | | | | | — | | |
Options | | | | | 22,633 | | | | | | 27,243 | | | | | | 24,897 | | |
Unvested Shares from Early Exercise | | | | | 116 | | | | | | 693 | | | | | | 1,611 | | |
Restricted Shares | | | | | 2,281 | | | | | | 1,851 | | | | | | 997 | | |
Redeemable convertible preferred stock | | | | | 194,384 | | | | | | 167,841 | | | | | | 92,417 | | |
Total anti-dilutive securities | | | | | 235,943 | | | | | | 205,893 | | | | | | 120,775 | | |
| Securities and Exchange Commission registration fee | | | | $ | 1,129,651.06 | | |
| Accounting fees and expenses | | | | $ | 165,000 | | |
| Legal fees and expenses | | | | $ | 200,000 | | |
| Financial printing and miscellaneous expenses | | | | $ | 10,000 | | |
| Total | | | | $ | 1,504,651.06 | | |
| | | | Opendoor Technologies Inc. | | | | | ||||||
| | | | By: | | | /s/ Carrie Wheeler | | | |||||
| | | | | | | Name: | | | Carrie Wheeler | | | ||
| | | | | | | Title: | | | Chief Financial Officer | | |
| Signature | | | Title | |
| * Eric Wu | | | Director and Chief Executive Officer (Principal Executive Officer) | |
| /s/ Carrie Wheeler Carrie Wheeler | | | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | |
| * Adam Bain | | | Director | |
| * Cipora Herman | | | Director | |
| * Pueo Keffer | | | Director | |
| * Glenn Solomon | | | Director | |
| * Jason Kilar | | | Director | |
| * Jonathan Jaffe | | | Director | |
| By /s/ Carrie Wheeler Carrie Wheeler Attorney-in-fact | | | | |