- OPEN Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Opendoor (OPEN) 424B3Prospectus supplement
Filed: 16 Mar 21, 12:00am
| | | Page | | |||
| | | | ii | | | |
| | | | iii | | | |
| | | | vi | | | |
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 38 | | | |
| | | | 41 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 63 | | | |
| | | | 74 | | | |
| | | | 80 | | | |
| | | | 86 | | | |
| | | | 100 | | | |
| | | | 102 | | | |
| | | | 108 | | | |
| | | | 113 | | | |
| | | | 122 | | | |
| | | | 123 | | | |
| | | | 126 | | | |
| | | | 126 | | | |
| | | | 126 | | | |
| | | | F-1 | | | |
| | | | F-34 | | |
(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% | | |
| | | Opendoor (Historical) | | | Social Capital (Historical)(1) | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
Revenue | | | | | 2,583,121 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,583,121 | | |
Cost of revenue | | | | | 2,363,324 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,363,324 | | |
Gross profit | | | | | 219,797 | | | | | | — | | | | | | — | | | | | | | | | | | | 219,797 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Formation and operating costs | | | | | — | | | | | | (6,363) | | | | | | 5,849 | | | | | | AA | | | | | | (514) | | |
Sales, marketing and operations | | | | | (194,721) | | | | | | — | | | | | | — | | | | | | | | | | | | (194,721) | | |
General and administrative | | | | | (152,769) | | | | | | — | | | | | | — | | | | | | | | | | | | (152,769) | | |
Technology and development | | | | | (58,172) | | | | | | — | | | | | | — | | | | | | | | | | | | (58,172) | | |
Total operating costs and expenses | | | | | (405,662) | | | | | | (6,363) | | | | | | 5,849 | | | | | | | | | | | | (406,176) | | |
Net operating loss | | | | | (185,865) | | | | | | (6,363) | | | | | | 5,849 | | | | | | | | | | | | (186,379) | | |
Derivative and warrant fair value adjustment | | | | | (25,941) | | | | | | — | | | | | | — | | | | | | | | | | | | (25,941) | | |
Loss on extinguishment on debt | | | | | (11,356) | | | | | | — | | | | | | — | | | | | | | | | | | | (11,356) | | |
Interest expense | | | | | (67,806) | | | | | | — | | | | | | 7,837 | | | | | | BB | | | | | | (59,969) | | |
Interest income | | | | | — | | | | | | 42 | | | | | | (42) | | | | | | CC | | | | | | — | | |
Other income, net | | | | | 4,271 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,271 | | |
Loss before income taxes | | | | | (286,697) | | | | | | (6,321) | | | | | | 13,644 | | | | | | | | | | | | (279,374) | | |
Income tax expense | | | | | (63) | | | | | | — | | | | | | — | | | | | | DD | | | | | | (63) | | |
Net loss | | | | | (286,760) | | | | | | (6,321) | | | | | | 13,644 | | | | | | | | | | | | (279,437) | | |
Less net income attributable noncontrolling interest | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net loss | | | | | (286,760) | | | | | | (6,321) | | | | | | 13,644 | | | | | | | | | | | | (279,437) | | |
Weighted average shares outstanding of common stock — basic | | | | | 109,301 | | | | | | 10,112 | | | | | | | | | | | | | | | | | | 540,715 | | |
Weighted average shares outstanding of common stock — diluted | | | | | 109,301 | | | | | | 10,112 | | | | | | | | | | | | | | | | | | 540,715 | | |
Basic net income (loss) per share | | | | $ | (2.62) | | | | | $ | (0.63) | | | | | | | | | | | | | | | | | $ | (0.52) | | |
Diluted net income (loss) per share | | | | $ | (2.62) | | | | | $ | (0.63) | | | | | | | | | | | | | | | | | $ | (0.52) | | |
(in thousands, except per share data) | | | For the Year ended December 31, 2020 | | |||
Pro forma net loss | | | | | 279,437 | | |
Weighted average shares outstanding of common stock(1) | | | | | 540,715 | | |
Net loss per share (Basic and Diluted) attributable to common stockholders(1)(2) | | | | $ | (0.52) | | |
Location | | | Purpose | | | Approximate Square Feet | | | Principal Lease Expiration Dates | | ||||||
Tempe, Arizona | | | General Office Space, Corporate Mailing Address | | | | | 100,807 | | | | | | 2030 | | |
San Francisco, California | | | General Office Space | | | | | 80,088 | | | | | | 2021 | | |
Duluth, Georgia | | | General Office Space | | | | | 71,085 | | | | | | 2029 | | |
Statement of Operations Data | | | For The Year Ended December 31, 2020 | | | 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 | | | |||||||||||||||||
Revenue: | | | | | 2,583,121 | | | | | | 4,740,583 | | | | | | 1,838,066 | | | | | | 711,066 | | | | | | 338,742 | | | | ||
Cost of revenue | | | | | 2,363,324 | | | | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 644,719 | | | | | | 321,934 | | | | ||
Gross profit | | | | | 219,797 | | | | | | 301,250 | | | | | | 133,428 | | | | | | 66,347 | | | | | | 16,808 | | | | ||
Operating expenses | | | | | (405,662) | | | | | | (549,084) | | | | | | (297,100) | | | | | | (127,989) | | | | | | (50,214) | | | | ||
Net operating loss | | | | | (185,865) | | | | | | (247,834) | | | | | | (163,672) | | | | | | (61,642) | | | | | | (33,406) | | | | ||
Interest expense | | | | | (67,806) | | | | | | (109,728) | | | | | | (60,456) | | | | | | (23,342) | | | | | | (10,792) | | | | ||
Other income / (expense) – Net | | | | | (33,026) | | | | | | 18,644 | | | | | | (15,424) | | | | | | 217 | | | | | | (2,094) | | | | ||
Loss before income taxes | | | | | (286,697) | | | | | | (338,918) | | | | | | (239,552) | | | | | | (84,767) | | | | | | (46,292) | | | | ||
Income tax expense | | | | | (63) | | | | | | (252) | | | | | | (377) | | | | | | — | | | | | | — | | | | ||
Net loss | | | | | (286,760) | | | | | | (339,170) | | | | | | (239,929) | | | | | | (84,767) | | | | | | (46,292) | | | | ||
Less net income attributable to noncontrolling interests | | | | | — | | | | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | | | | | — | | | | ||
Net loss attributable to Opendoor Labs, Inc | | | | | (286,760) | | | | | | (341,017) | | | | | | (241,291) | | | | | | (84,829) | | | | | | (46,292) | | | | ||
Weighted average shares outstanding basic | | | | | 109,301 | | | | | | 79,977 | | | | | | 78,564 | | | | | | 64,588 | | | | | | N/M(1) | | | | | |
Weighted average shares outstanding diluted | | | | | 109,301 | | | | | | 79,977 | | | | | | 78,564 | | | | | | 64,588 | | | | | | N/M(1) | | | | | |
Basic net loss per ordinary share | | | | $ | (2.62) | | | | | $ | (4.26) | | | | | $ | (3.16) | | | | | $ | (1.31) | | | | | | N/M(1) | | | | | |
Diluted net loss per ordinary share | | | | $ | (2.62) | | | | | $ | (4.37) | | | | | $ | (3.16) | | | | | $ | (1.31) | | | | | | N/M(1) | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Operating activities . . . | | | | $ | 681,911 | | | | | $ | (272,050) | | | | | $ | (1,179,637) | | | | | $ | (218,553) | | | | | $ | (197,359) | | | | ||
Investing activities . . . . | | | | | (21,866) | | | | | | (95,078) | | | | | | (7,432) | | | | | | (29,942) | | | | | | (1,026) | | | | ||
Financing activities . . . | | | | | 160.661 | | | | | | 646,179 | | | | | | 1,496,494 | | | | | | 161,177 | | | | | | 334,255 | | | |
Balance Sheet Data | | | December 31, 2020 | | | December 31, 2019 | | | December 31, 2018 | | | December 31, 2017 | | | December 31, 2016 | | |||||||||||||||
Total assets | | | | $ | 2,175,582 | | | | | $ | 2,231,684 | | | | | $ | 1,842,295 | | | | | | 514,406 | | | | | | 423,249 | | |
Total current liabilities. | | | | | 393,389 | | | | | | 1,126,382 | | | | | | 1,068,191 | | | | | | 224,755 | | | | | | 113,999 | | |
Total liabilities | | | | | 575,575 | | | | | | 1,583,285 | | | | | | 1,191,797 | | | | | | 330,960 | | | | | | 164,368 | | |
Working capital | | | | | 1,659,722 | | | | | | 961,262 | | | | | | 739,980 | | | | | | 285,944 | | | | | | 307,395 | | |
Total stockholders’ equity (deficit) | | | | | 1,600,007 | | | | | | (733,103) | | | | | | (413,366) | | | | | | 320,786 | | | | | | 315,855 | | |
Total temporary Equity | | | | | — | | | | | | 1,381,502 | | | | | | 1,063,864 | | | | | | (137,340) | | | | | | (56,974) | | |
| | | Year Ended December 31, | | |||||||||||||||
(in whole numbers) | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Number of markets (at period end) | | | | | 21 | | | | | | 21 | | | | | | 18 | | |
| | | Year Ended December 31, | | | | |||||||||||||||||||
(in thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | | | |||||||||||||
Gross profit (GAAP) | | | | $ | 219,797 | | | | | $ | 301,250 | | | | | $ | 133,428 | | | | | ||||
Gross Margin | | | | | 8.5% | | | | | | 6.4% | | | | | | 7.3% | | | | | ||||
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | ||
Inventory impairment – Current Period(1) | | | | | 119 | | | | | | 10,363 | | | | | | 15,103 | | | | | ||||
Inventory impairment – Prior Periods(2) | | | | | (10,544) | | | | | | (14,941) | | | | | | (2,419) | | | | | ||||
Restructuring in cost of revenue(3) | | | | | 1,902 | | | | | | — | | | | | | — | | | | | ||||
Adjusted Gross Profit | | | | | 211,274 | | | | | | 296,672 | | | | | | 146,112 | | | | | ||||
Adjusted Gross Margin | | | | | 8.2% | | | | | | 6.3% | | | | | | 7.9% | | | | | ||||
Adjustments: | | | | | | | | | | | | | | | | | | | | | | ||||
Direct selling costs(4) | | | | | (72,928) | | | | | | (149,221) | | | | | | (62,396) | | | | | ||||
Holding costs on sales – Current Period(5)(6) | | | | | (16,787) | | | | | | (42,837) | | | | | | (15,881) | | | | | ||||
Holding costs on sales – Prior Periods(5)(7) | | | | | (11,436) | | | | | | (12,561) | | | | | | (3,192) | | | | | ||||
Contribution Profit | | | | | 110,123 | | | | | | 92,053 | | | | | | 64,643 | | | | | ||||
Contribution Margin | | | | | 4.3% | | | | | | 1.9% | | | | | | 3.5% | | | | | ||||
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on homes sold – Current Period(8)(9) | | | | | (17,946) | | | | | | (51,388) | | | | | | (18,309) | | | | | ||||
Interest on homes sold – Prior Periods(8)(10) | | | | | (10,488) | | | | | | (13,179) | | | | | | (3,091) | | | | | ||||
Contribution Profit After Interest | | | | | 81,689 | | | | | | 27,486 | | | | | | 43,243 | | | | | ||||
Contribution Margin After Interest | | | | | 3.2% | | | | | | 0.6% | | | | | | 2.4% | | | | |
| | | Year Ended December 31, | | |||||||||||||||
(in thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Net loss (GAAP) | | | | $ | (286,760) | | | | | $ | (339,170) | | | | | $ | (239,929) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | |
Stock-based compensation | | | | | 38,005 | | | | | | 13,196 | | | | | | 14,966 | | |
Derivative and warrant fair value adjustment(1) | | | | | 25,940 | | | | | | (6,243) | | | | | | 18,022 | | |
Intangibles amortization expense(2) | | | | | 3,714 | | | | | | 2,945 | | | | | | 613 | | |
Inventory impairment – Current Period(3) | | | | | 119 | | | | | | 10,363 | | | | | | 15,103 | | |
Inventory impairment — Prior Periods(4) | | | | | (10,544) | | | | | | (14,941) | | | | | | (2,419) | | |
Restructuring(5) | | | | | 30,752 | | | | | | 3,428 | | | | | | — | | |
Convertible note PIK interest, amortization and derivative fair value adjustment(6) | | | | | 7,838 | | | | | | 4,102 | | | | | | 478 | | |
Loss on extinguishment on debt | | | | | 11,356 | | | | | | — | | | | | | — | | |
Other(7) | | | | | 4,515 | | | | | | (498) | | | | | | 1,271 | | |
Adjusted Net Loss | | | | | (175,065) | | | | | | (326,818) | | | | | | (191,895) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization, excluding intangibles amortization expense | | | | | 21,755 | | | | | | 15,043 | | | | | | 4,572 | | |
Property financing(8) | | | | | 37,571 | | | | | | 84,314 | | | | | | 47,725 | | |
Other interest expense(9) | | | | | 22,398 | | | | | | 21,312 | | | | | | 12,253 | | |
Interest income(10) | | | | | (4,732) | | | | | | (11,999) | | | | | | (3,869) | | |
Income tax expense | | | | | 63 | | | | | | 252 | | | | | | 377 | | |
Adjusted EBITDA | | | | | (98,010) | | | | | | (217,896) | | | | | | (130,837) | | |
Adjusted EBITDA Margin | | | | | (3.8)% | | | | | | (4.6)% | | | | | | (7.1)% | | |
| | | Year Ended December 31, | | | Change in | | |||||||||||||||
(in thousands, except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | |||||||||
Revenue | | | | $ | 2,583,121 | | | | | $ | 4,740,583 | | | | | $ | (2,157,462) | | | | (46)% | |
Cost of revenue | | | | | 2,363,324 | | | | | | 4,439,333 | | | | | | (2,076,009) | | | | (47)% | |
Gross profit | | | | | 219,797 | | | | | | 301,250 | | | | | | (81,453) | | | | (27)% | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
Sales, marketing and operations | | | | | 194,721 | | | | | | 384,416 | | | | | | (189,695) | | | | (49)% | |
General and administrative | | | | | 152,769 | | | | | | 113,446 | | | | | | 39,323 | | | | 35% | |
Technology and development | | | | | 58,172 | | | | | | 51,222 | | | | | | 6,950 | | | | 14% | |
Total operating expenses | | | | | 405,662 | | | | | | 549,084 | | | | | | (143,422) | | | | (26)% | |
Net operating loss | | | | | (185,865) | | | | | | (247,834) | | | | | | 61,969 | | | | (25)% | |
Derivative and warrant fair value adjustment | | | | | (25,941) | | | | | | 6,243 | | | | | | (32,184) | | | | (516)% | |
Loss on extinguishment of debt | | | | | (11,356) | | | | | | — | | | | | | (11,356) | | | | N/M | |
Interest expense | | | | | (67,806) | | | | | | (109,728) | | | | | | 41,922 | | | | (38)% | |
Other income-net | | | | �� | 4,271 | | | | | | 12,401 | | | | | | (8,130) | | | | (66)% | |
Loss before income taxes | | | | | (286,697) | | | | | | (338,918) | | | | | | 52,221 | | | | (15)% | |
Income tax expense | | | | | (63) | | | | | | (252) | | | | | | 189 | | | | (75)% | |
Net loss | | | | | (286,760) | | | | | | (339,170) | | | | | | 52,410 | | | | (15)% | |
Less net income attributable to noncontrolling interest | | | | | — | | | | | | 1,847 | | | | | | (1,847) | | | | (100)% | |
Net loss attributable to Opendoor Technologies Inc. | | | | $ | (286,760) | | | | | $ | (341,017) | | | | | $ | 54,257 | | | | (16)% | |
| | | 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 Technologies Inc. | | | | $ | (341,017) | | | | | $ | (241,291) | | | | | $ | (99,726) | | | | (41)% | |
As of December 31, 2020 | | | Borrowing Capacity | | | Outstanding Amount | | | Weighted Average Interest Rate | | | End of Revolving Period | | | Final Maturity Date | | |||||||||
Revolving Facility 2018-1 | | | | $ | 250,000 | | | | | $ | — | | | | | | 4.28% | | | | February 10, 2021 | | | May 10, 2021 | |
Revolving Facility 2018-2 | | | | | 750,000 | | | | | | — | | | | | | 4.36% | | | | September 23, 2022 | | | December 23, 2022 | |
Revolving Facility 2018-3 | | | | | 100,000 | | | | | | 25,385 | | | | | | 4.19% | | | | June 1, 2023 | | | June 1, 2023 | |
Revolving Facility 2019-1 | | | | | 300,000 | | | | | | 32,535 | | | | | | 3.58% | | | | March 4, 2022 | | | March 4, 2022 | |
Revolving Facility 2019-2 | | | | | 1,030,000 | | | | | | 230,352 | | | | | | 3.08% | | | | July 8, 2021 | | | July 7, 2022 | |
Revolving Facility 2019-3 | | | | | 475,000 | | | | | | 50,901 | | | | | | 3.60% | | | | August 22, 2022 | | | August 21, 2023 | |
Total | | | | $ | 2,905,000 | | | | | $ | 339,173 | | | | | | | | | | | | | | |
As of December 31, 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 2020-M1 | | | | | 300,000 | | | | | | 100,000 | | | | | | 10.00% | | | | January 23, 2023 | | | January 23, 2026 | |
Total | | | | $ | 449,000 | | | | | $ | 140,000 | | | | | | | | | | | | | | |
| | | Issuance Costs | | | | | (4,533) | | | | | | | | | | | | | | | |||
| | | Carrying Value | | | | $ | 135,467 | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | |||||||||||||||
(in thousands) | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Net cash provided by (used in) operating activities | | | | $ | 681,911 | | | | | $ | (272,050) | | | | | $ | (1,179,637) | | |
Net cash used in investing activities | | | | $ | (21,866) | | | | | $ | (95,078) | | | | | $ | (7,432) | | |
Net cash provided by (used in) financing activities | | | | $ | 160,661 | | | | | $ | 646,179 | | | | | $ | 1,496,494 | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash | | | | $ | 820,706 | | | | | $ | 279,051 | | | | | $ | 309,425 | | |
| | | 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) | | | | $ | 341,221 | | | | | $ | 341,221 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Mezzanine term debt facilities(2) | | | | | 203,984 | | | | | | 14,000 | | | | | | 28,000 | | | | | | 61,326 | | | | | | 100,658 | | |
Mortgage financing(3) | | | | | 7,154 | | | | | | 7,154 | | | | | | — | | | | | | — | | | | | | — | | |
Operating leases(4) | | | | | 93,530 | | | | | | 25,536 | | | | | | 17,655 | | | | | | 16,475 | | | | | | 33,864 | | |
Purchase commitments(5) | | | | | 466,410 | | | | | | 466,410 | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 1,112,299 | | | | | | 854,321 | | | | | | 45,655 | | | | | | 77,801 | | | | | | 134,522 | | |
Name | | | Age | | | Position | | |||
Executive Officers: | | | | |||||||
Eric Wu | | | | | 38 | | | | Chairman, Co-Founder and Chief Executive Officer | |
Carrie Wheeler | | | | | 49 | | | | Chief Financial Officer | |
Andrew Low Ah Kee | | | | | 40 | | | | President | |
Ian Wong | | | | | 34 | | | | Chief Technology Officer | |
Tom Willerer | | | | | 43 | | | | Chief Product Officer | |
Daniel Morillo | | | | | 47 | | | | Chief Investment Officer | |
Elizabeth Stevens | | | | | 42 | | | | Head of Legal | |
Non-Employee Directors: | | | | |||||||
Adam Bain | | | | | 47 | | | | Director | |
Cipora Herman | | | | | 47 | | | | Director | |
Jonathan Jaffe | | | | | 61 | | | | Director | |
Pueo Keffer | | | | | 39 | | | | Director | |
Jason Kilar | | | | | 49 | | | | Director | |
Glenn Solomon | | | | | 52 | | | | 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 | | | 2020 Annual Base Salary Rate | | |||
Eric Wu | | | | $ | 325,000(1) | | |
Carrie Wheeler | | | | $ | 350,000(2) | | |
Gautam Gupta | | | | $ | 350,000 | | |
Julie Todaro | | | | $ | 350,000 | | |
Tom Willerer | | | | $ | 350,000 | | |
Elizabeth Stevens | | | | $ | 300,000 | | |
Named Executive Officer | | | RSUs Granted in 2020 (#)(1) | | |||
Eric Wu | | | | | 17,093,009(1) | | |
Carrie Wheeler | | | | | 4,433,699(2) | | |
Gautam Gupta | | | | | — | | |
Julie Todaro | | | | | — | | |
Tom Willerer | | | | | — | | |
Elizabeth Stevens | | | | | — | | |
Name and Principal Position | | | Year | | | Salary ($) | | | Bonus ($)(1) | | | Stock Awards ($)(2) | | | Option Awards ($)(2) | | | All Other Compensation ($) | | | Total ($) | | |||||||||||||||||||||
Eric Wu Chief Executive Officer | | | | | 2020 | | | | | | 189,584(3) | | | | | | — | | | | | | 370,051,408(4) | | | | | | — | | | | | | — | | | | | | 370,240,992 | | |
| | | 2019 | | | | | | 275,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 275,000 | | | ||
Carrie Wheeler Chief Financial Officer | | | | | 2020 | | | | | | 114,722 | | | | | | 100,000 | | | | | | 50,060,723(5) | | | | | | — | | | | | | — | | | | | | 50,275,445 | | |
Gautam Gupta Former Chief Financial Officer | | | | | 2020 | | | | | | 231,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,625 | | |
| | | 2019 | | | | | | 337,500 | | | | | | 275,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 612,500 | | | ||
Julie Todaro President of Homes and Services | | | | | 2020 | | | | | | 350,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 425,000 | | |
| | | 2019 | | | | | | 87,500 | | | | | | 75,000 | | | | | | 5,980,857 | | | | | | 1,970,949 | | | | | | 234,667 | | | | | | 8,348,973 | | | ||
Tom Willerer Chief Product Officer | | | | | 2020 | | | | | | 350,000 | | | | | | 95,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 445,000 | | |
| | | 2019 | | | | | | 118,490 | | | | | | 95,000 | | | | | | 5,418,620 | | | | | | 1,331,280 | | | | | | — | | | | | | 6,963,390 | | | ||
Elizabeth Stevens Head of Legal | | | | | 2020 | | | | | | 300,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 375,000 | | |
Name | | | Grant Date | | | Stock Awards: Number of Shares of Stock or Units (#) | | | Grant Date Fair Value Stock Awards ($)(1) | | |||||||||
Eric Wu | | | | | 02/06/2020 | | | | | | 1,193,020 | | | | | | 5,811,902 | | |
| | | | | 09/03/2020 | | | | | | 1,014,215 | | | | | | 10,063,511 | | |
| | | | | 12/17/2020 | | | | | | 14,885,774 | | | | | | 354,175,995(2) | | |
Carrie Wheeler | | | | | 02/06/2020 | | | | | | 50,160 | | | | | | 244,359 | | |
| | | | | 09/03/2020 | | | | | | 3,493,892 | | | | | | 34,668,000 | | |
| | | | | 09/03/2020 | | | | | | 485,262 | | | | | | 3,243,247(3) | | |
| | | | | 12/17/2020 | | | | | | 404,385 | | | | | | 11,905,117 | | |
| | | | | | | | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||
Name | | | Grant Date | | �� | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Option Exercise Price ($) | | | 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) | | |||||||||||||||||||||
Eric Wu | | | | | 02/06/2020(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,193,020 | | | | | | 27,117,345 | | |
| | | | | 09/03/2020(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,014,215 | | | | | | 23,053,107 | | |
| | | | | 12/17/2020(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,885,774 | | | | | | 338,353,643 | | |
Carrie Wheeler | | | | | 02/06/2020(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,160 | | | | | | 1,140,137 | | |
| | | | | 09/03/2020(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,493,892 | | | | | | 79,416,165 | | |
| | | | | 09/03/2020(6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 485,262 | | | | | | 11,030,005 | | |
| | | | | 12/17/2020(7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 404,385 | | | | | | 9,191,671 | | |
Gautam Gupta | | | | | 09/29/2017(8) | | | | | | 2,069,026(9) | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
Julie Todaro | | | | | 12/18/2019(8) | | | | | | 23,307 | | | | | | 69,921 | | | | | | 4.30 | | | | | | 12/17/2029 | | | | | | — | | | | | | — | | |
| | | | | 12/18/2019(8) | | | | | | 253,559 | | | | | | 602,473 | | | | | | 4.30 | | | | | | 12/17/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(10) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,847 | | | | | | 655,692 | | |
| | | | | 12/18/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,365,143 | | | | | | 31,029,700 | | |
Tom Willerer | | | | | 11/03/2019(8) | | | | | | 23,307 | | | | | | 69,921 | | | | | | 4.30 | | | | | | 11/02/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(8) | | | | | | 192,364 | | | | | | 361,423 | | | | | | 4.30 | | | | | | 11/02/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,262,946 | | | | | | 28,706,763 | | |
Elizabeth Stevens | | | | | 06/12/2017(8) | | | | | | 85,678 | | | | | | 10,784 | | | | | | 1.02 | | | | | | 06/11/2027 | | | | | | — | | | | | | — | | |
| | | | | 09/29/2017(8) | | | | | | 1 | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
| | | | | 09/29/2017(8) | | | | | | 113,226 | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
| | | | | 03/13/2018(8) | | | | | | 60,657 | | | | | | 20,219 | | | | | | 1.43 | | | | | | 03/12/2028 | | | | | | — | | | | | | — | | |
| | | | | 03/21/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 242,631 | | | | | | 5,515,003 | | |
| | | | | 11/03/2019(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 242,874 | | | | | | 5,520,526 | | |
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(2) | | | | | — | | | | | | — | | | | | | 68,934,887 | | | | | | 68,934,887 | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control(2) | | | | | — | | | | | | — | | | | | | 106,562,725 | | | | | | 106,562,725 | | |
Carrie Wheeler | | | Termination without Cause or Resignation for Good Reason | | | | | — | | | | | | — | | | | | | 19,854,041 | | | | | | 19,854,041 | | |
| | | Change of Control(2) | | | | | — | | | | | | — | | | | | | 12,170,142 | | | | | | 12,170,142 | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control(2) | | | | | — | | | | | | — | | | | | | 100,777,978 | | | | | | 100,777,978 | | |
Gautam Gupta(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 | | | | | — | | | | | | — | | | | | | 8,413,117 | | | | | | 8,413,117 | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | — | | | | | | 6,196,111 | | | | | | 15,842,696 | | | | | | 22,038,475 | | |
Tom Willerer | | | Termination without Cause or Resignation for Good Reason | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Change of Control | | | | | — | | | | | | — | | | | | | 8,970,863 | | | | | | 8,970,863 | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | — | | | | | | 3,974,835 | | | | | | 14,353,381 | | | | | | 18,328,216 | | |
Elizabeth Stevens | | | Termination without Cause or Resignation for Good Reason | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Change of Control | | | | | — | | | | | | — | | | | | | 5,516,729 | | | | | | 5,516,729 | | |
| | | Termination without Cause or Resignation for Good Reason following a Change of Control | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name | | | Fees Earned or Paid in Cash ($) | | | Stock Awards ($)(1) | | | Total ($) | | |||||||||
Adam Bain | | | | | — | | | | | | — | | | | | | — | | |
Jeff Crowe | | | | | — | | | | | | — | | | | | | — | | |
Cipora Herman | | | | | — | | | | | | — | | | | | | — | | |
Jeff Housenbold | | | | | — | | | | | | — | | | | | | — | | |
Jonathan Jaffe | | | | | — | | | | | | — | | | | | | — | | |
Pueo Keffer | | | | | — | | | | | | — | | | | | | — | | |
Jason Kilar | | | | | — | | | | | | 492,595 | | | | | | 492,595 | | |
Glenn Solomon | | | | | — | | | | | | — | | | | | | — | | |
David Weiden | | | | | — | | | | | | — | | | | | | — | | |
Name | | | RSUs Outstanding as of December 31, 2020 (#) | | |||
Adam Bain | | | | | — | | |
Jeff Crowe | | | | | — | | |
Cipora Herman | | | | | — | | |
Jeff Housenbold | | | | | — | | |
Jonathan Jaffe | | | | | — | | |
Pueo Keffer | | | | | — | | |
Jason Kilar | | | | | 101,114 | | |
Glenn Solomon | | | | | — | | |
David Weiden | | | | | — | | |
Name and Address of Beneficial Owner(1) | | | Number of Shares | | | % of Ownership | | ||||||
5% Holders | | | | ||||||||||
SVF Excalibur (Cayman) Limited(2) | | | | | 73,620,282 | | | | | | 12.8% | | |
Entities affiliated with Khosla Ventures(3) | | | | | 46,120,934 | | | | | | 8.0% | | |
AI LiquidRE LLC(4) | | | | | 34,639,442 | | | | | | 6.0% | | |
Directors and Executive Officers | | | | | | | | | | | | | |
Eric Wu(5) | | | | | 32,407,840 | | | | | | 5.6% | | |
Carrie Wheeler | | | | | 150,000 | | | | | | * | | |
Ian Wong(6) | | | | | 6,417,294 | | | | | | 1.1% | | |
Daniel Morillo | | | | | — | | | | | | — | | |
Tom Willerer(7) | | | | | 269,589 | | | | | | * | | |
Andrew Low Ah Kee | | | | | — | | | | | | — | | |
Elizabeth Stevens(8) | | | | | 307,331 | | | | | | * | | |
Adam Bain(9) | | | | | 250,610 | | | | | | * | | |
Cipora Herman | | | | | 100,000 | | | | | | * | | |
Pueo Keffer | | | | | — | | | | | | — | | |
Glenn Solomon(10) | | | | | — | | | | | | — | | |
Jason Kilar(11) | | | | | 24,263 | | | | | | * | | |
Jonathan Jaffe | | | | | — | | | | | | — | | |
All directors and executive officers as a group (13 individuals) | | | | | 39,926,927 | | | | | | 6.9% | | |
| | | 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 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) | | | | | 49,500,849 | | | | | | — | | | | | | 49,500,849 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carrie Wheeler(6) | | | | | 4,583,699 | | | | | | — | | | | | | 4,583,699 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elizabeth Stevens(7) | | | | | 809,012 | | | | | | — | | | | | | 809,012 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adam Bain(8) | | | | | 250,610 | | | | | | — | | | | | | 250,610 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cipora Herman(9) | | | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Spillane(10) | | | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gautam Gupta(11) | | | | | 3,568,486 | | | | | | — | | | | | | 3,568,486 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ian Wong(12) | | | | | 8,823,608 | | | | | | — | | | | | | 8,823,608 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Keith Rabois(13) | | | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rajiv Krishnarao(14) | | | | | 868,306 | | | | | | — | | | | | | 868,306 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Morillo(15) | | | | | 2,588,067 | | | | | | — | | | | | | 2,588,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tom Willerer(16) | | | | | 1,909,962 | | | | | | — | | | | | | 1,909,962 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Kilar(17) | | | | | 125,377 | | | | | | — | | | | | | 125,377 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Altimeter Partners Fund, LP(18) | | | | | 4,000,000 | | | | | | — | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, LP(19) | | | | | 1,750,000 | | | | | | 231,944 | | | | | | 1,750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,944 | | |
Baron Funds(20) | | | | | 6,000,000 | | | | | | — | | | | | | 6,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock, Inc(21) | | | | | 5,500,000 | | | | | | — | | | | | | 5,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ChaChaCha SPAC B, LLC(22) | | | | | 10,000,000 | | | | | | | | | | | | 10,000,000 | | | | | | — | | | | | | | | | | | | | | | | | | | | |
DK Funds(23) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Founders Fund(24) | | | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Healthcare of Ontario Pension Plan Trust Fund(25) | | | | | 4,000,000 | | | | | | — | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hedosophia entities(26) | | | | | 5,800,000 | | | | | | — | | | | | | 5,800,000 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lennar(27) | | | | | 20,690,620 | | | | | | — | | | | | | 20,690,620 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Linden Capital LP(28) | | | | | 500,000 | | | | | | 793,956 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 793,956 | | |
Magnetar Financial Limited(29) | | | | | 23,960,399 | | | | | | 281,516 | | | | | | 2,500,000 | | | | | | — | | | | | | 21,460,399 | | | | | | 3.72% | | | | | | 281,516 | | |
Millais Limited(30) | | | | | 750,000 | | | | | | — | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Millennium International Management(31) | | | | | 2,086,292 | | | | | | 227,866 | | | | | | 1,750,000 | | | | | | — | | | | | | 336,292 | | | | | | * | | | | | | 227,866 | | |
Moore Global Investments, LLC(32) | | | | | 500,000 | | | | | | 300,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000 | | |
Park West Funds(33) | | | | | 1,750,000 | | | | | | — | | | | | | 1,750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SCH Sponsor II LLC(34) | | | | | 10,150,000 | | | | | | 6,133,333 | | | | | | 10,150,000 | | | | | | 6,133,333 | | | | | | — | | | | | | — | | | | | | — | | |
Schonfeld Strategic 460 Fund LLC(35) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Senator Global Opportunity Master Fund LP(36) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Suvretta Funds(37) | | | | | 7,565,688 | | | | | | 667,924 | | | | | | 3,500,000 | | | | | | — | | | | | | 4,065,688 | | | | | | * | | | | | | 667,924 | | |
T Rowe(38) | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
UBS O’Connor(39) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name | | | Shares of Series E Preferred Stock | | | Total Purchase Price | | ||||||
AI LiquidRE LLC(1) | | | | | 8,444,053 | | | | | $ | 49,999,995 | | |
Khosla Ventures IV, LP and its affiliates(2) | | | | | 16,887 | | | | | $ | 99,994 | | |
GGV Capital Select L P(3) | | | | | 1,688,810 | | | | | $ | 9,999,997 | | |
SVF Excalibur (Cayman) Limited(4) | | | | | 67,552,433 | | | | | $ | 399,999,999 | | |
LV Opendoor JV, LLC(5) | | | | | 8,444,053 | | | | | $ | 49,999,995 | | |
Norwest Venture Partners XIV, LP(6) | | | | | 4,222,026 | | | | | $ | 24,999,998 | | |
Total | | | | | 90,368,262 | | | | | $ | 535,099,978 | | |
Name | | | Shares of Series E-2 Preferred Stock | | | Total Purchase Price | | ||||||
AI LiquidRE LLC(1) | | | | | 2,625,616 | | | | | $ | 21,635,481 | | |
Khosla Ventures IV, LP and its affiliates(2) | | | | | 60,677 | | | | | $ | 499,990 | | |
GGV Capital Select L.P.(3) | | | | | 121,356 | | | | | $ | 999,993 | | |
SVF Excalibur (Cayman) Limited(4) | | | | | 6,067,848 | | | | | $ | 49,999,994 | | |
LV Opendoor JV, LLC(5) | | | | | 485,427 | | | | | $ | 4,000,000 | | |
Norwest Venture Partners XIV, LP(6) | | | | | 242,713 | | | | | $ | 2,000,000 | | |
Total | | | | | 9,603,637 | | | | | $ | 79,135,458 | | |
Redemption Date | | | Fair Market Value of Shares of Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
(period to expiration of warrants) | | | ≤10.00 | | | 11.00 | | | 12.00 | | | 13.00 | | | 14.00 | | | 15.00 | | | 16.00 | | | 17.00 | | | ≥18.00 | | |||||||||||||||||||||||||||
60 months | | | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months | | | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months | | | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months | | | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months | | | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months | | | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months | | | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months | | | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months | | | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months | | | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months | | | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months | | | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months | | | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months | | | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months | | | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months | | | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months | | | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months | | | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months | | | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months | | | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months | | | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | | 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-38 | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-45 | | | |
| | | | F-47 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 1,412,665 | | | | | $ | 405,080 | | |
Restricted cash | | | | | 92,863 | | | | | | 279,742 | | |
Marketable securities | | | | | 47,637 | | | | | | 43,576 | | |
Mortgage loans held for sale pledged under agreements to repurchase | | | | | 7,529 | | | | | | 2,116 | | |
Escrow receivable | | | | | 1,494 | | | | | | 13,882 | | |
Real estate inventory, net | | | | | 465,936 | | | | | | 1,312,369 | | |
Other current assets ($373 and $100 carried at fair value) | | | | | 24,987 | | | | | | 30,879 | | |
Total current assets | | | | | 2,053,111 | | | | | | 2,087,644 | | |
PROPERTY AND EQUIPMENT – Net | | | | | 29,228 | | | | | | 34,606 | | |
RIGHT OF USE ASSETS | | | | | 49,517 | | | | | | 60,681 | | |
GOODWILL | | | | | 30,945 | | | | | | 30,945 | | |
INTANGIBLES – Net | | | | | 8,684 | | | | | | 12,414 | | |
OTHER ASSETS | | | | | 4,097 | | | | | | 5,394 | | |
TOTAL ASSETS(1) | | | | $ | 2,175,582 | | | | | $ | 2,231,684 | | |
LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable and other accrued liabilities | | | | $ | 25,270 | | | | | $ | 32,977 | | |
Current portion of credit facilities and other secured borrowings | | | | | 346,322 | | | | | | 1,074,125 | | |
Interest payable | | | | | 1,081 | | | | | | 5,808 | | |
Lease liabilities, current portion | | | | | 20,716 | | | | | | 13,472 | | |
Total current liabilities | | | | | 393,389 | | | | | | 1,126,382 | | |
CREDIT FACILITIES – Net of current portion | | | | | 135,467 | | | | | | 221,929 | | |
CONVERTIBLE NOTES | | | | | — | | | | | | 140,096 | | |
DERIVATIVE AND WARRANT LIABILITIES | | | | | — | | | | | | 46,235 | | |
LEASE LIABILITIES – Net of current portion | | | | | 46,625 | | | | | | 48,435 | | |
OTHER LIABILITIES | | | | | 94 | | | | | | 208 | | |
Total liabilities(2) | | | | | 575,575 | | | | | | 1,583,285 | | |
COMMITMENTS AND CONTINGENCIES (See Note 19) | | | | | | | | | | | | | |
TEMPORARY EQUITY: | | | | | | | | | | | | | |
Series A convertible preferred stock, zero and 40,089,513 shares authorized, respectively; zero and 40,089,513 shares issued and outstanding, respectively; liquidation preference of $0 and $9,807, respectively | | | | | — | | | | | | 9,763 | | |
Series B convertible preferred stock, zero and 23,840,816 shares authorized, respectively; zero and 23,840,816 shares issued and outstanding, respectively; liquidation preference of $0 and $20,182, respectively | | | | | — | | | | | | 20,049 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Series C convertible preferred stock, zero and 29,070,700 shares authorized, respectively; zero and 29,070,700 shares issued and outstanding, respectively; liquidation preference of $0 and $77,160, respectively | | | | | — | | | | | | 80,519 | | |
Series D convertible preferred stock, zero and 63,956,147 shares authorized, respectively; zero and 63,470,884 shares issued and outstanding, respectively; liquidation preference of $0 and $248,333, respectively | | | | | — | | | | | | 257,951 | | |
Series E convertible preferred stock, zero and 165,941,619 shares authorized, respectively; zero and 157,952,523 shares issued and outstanding, respectively; liquidation preference of $0 and $1,011,319, respectively | | | | | — | | | | | | 1,013,220 | | |
Total temporary equity | | | | | — | | | | | | 1,381,502 | | |
SHAREHOLDERS’ EQUITY (DEFICIT): | | | | | | | | | | | | | |
Common stock, $0.0001 and $0.00001 par value, respectively; 3,000,000,000 and 485,262,910 shares authorized, respectively; 540,714,692 and 83,748,443 shares issued and outstanding, respectively | | | | | 54 | | | | | | — | | |
Additional paid-in capital | | | | | 2,677,155 | | | | | | 57,362 | | |
Accumulated deficit | | | | | (1,077,243) | | | | | | (790,483) | | |
Accumulated other comprehensive income | | | | | 41 | | | | | | 18 | | |
Total shareholders’ equity (deficit) | | | | | 1,600,007 | | | | | | (733,103) | | |
TOTAL LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | $ | 2,175,582 | | | | | $ | 2,231,684 | | |
|
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
REVENUE | | | | $ | 2,583,121 | | | | | $ | 4,740,583 | | | | | $ | 1,838,066 | | |
COST OF REVENUE | | | | | 2,363,324 | | | | | | 4,439,333 | | | | | | 1,704,638 | | |
GROSS PROFIT | | | | | 219,797 | | | | | | 301,250 | | | | | | 133,428 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | |
Sales, marketing and operations | | | | | 194,721 | | | | | | 384,416 | | | | | | 196,292 | | |
General and administrative | | | | | 152,769 | | | | | | 113,446 | | | | | | 72,350 | | |
Technology and development | | | | | 58,172 | | | | | | 51,222 | | | | | | 28,458 | | |
Total operating expenses | | | | | 405,662 | | | | | | 549,084 | | | | | | 297,100 | | |
LOSS FROM OPERATIONS | | | | | (185,865) | | | | | | (247,834) | | | | | | (163,672) | | |
DERIVATIVE AND WARRANT FAIR VALUE ADJUSTMENT | | | | | (25,941) | | | | | | 6,243 | | | | | | (18,022) | | |
LOSS ON EXTINGUISHMENT OF DEBT | | | | | (11,356) | | | | | | — | | | | | | — | | |
INTEREST EXPENSE | | | | | (67,806) | | | | | | (109,728) | | | | | | (60,456) | | |
OTHER INCOME – Net | | | | | 4,271 | | | | | | 12,401 | | | | | | 2,598 | | |
LOSS BEFORE INCOME TAXES | | | | | (286,697) | | | | | | (338,918) | | | | | | (239,552) | | |
INCOME TAX EXPENSE | | | | | (63) | | | | | | (252) | | | | | | (377) | | |
NET LOSS | | | | | (286,760) | | | | | | (339,170) | | | | | | (239,929) | | |
LESS NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | | | | | — | | | | | | 1,847 | | | | | | 1,362 | | |
NET LOSS ATTRIBUTABLE TO OPENDOOR TECHNOLOGIES INC. | | | | $ | (286,760) | | | | | $ | (341,017) | | | | | $ | (241,291) | | |
Net loss per share attributable to common shareholders: | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | (2.62) | | | | | $ | (4.26) | | | | | $ | (3.16) | | |
Diluted | | | | $ | (2.62) | | | | | $ | (4.37) | | | | | $ | (3.16) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 109,301 | | | | | | 79,977 | | | | | | 78,564 | | |
Diluted | | | | | 109,301 | | | | | | 79,977 | | | | | | 78,564 | | |
| | | For the years ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
NET LOSS | | | | $ | (286,760) | | | | | $ | (339,170) | | | | | $ | (239,929) | | |
OTHER COMPREHENSIVE INCOME: | | | | | | | | | | | | | | | | | | | |
Unrealized gains on marketable securities | | | | | 23 | | | | | | 20 | | | | | | 25 | | |
COMPREHENSIVE LOSS | | | | | (286,737) | | | | | | (339,150) | | | | | | (239,904) | | |
LESS COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | | | | | — | | | | | | 1,847 | | | | | | 1,362 | | |
COMPREHENSIVE LOSS ATTRIBUTABLE TO | | | | | | | | | | | | | | | | | | | |
OPENDOOR TECHNOLOGIES INC. | | | | $ | (286,737) | | | | | $ | (340,997) | | | | | $ | (241,266) | | |
| | | 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’ Equity (Deficit) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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) | | |
Retroactive Conversion of shares due to Business Combination | | | | | 15,733,178 | | | | | | — | | | | | | 9,281,576 | | | | | | — | | | | | | 11,098,566 | | | | | | — | | | | | | 20,957,901 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 27,600,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BALANCE – December 31, 2017, as converted | | | | | 41,210,234 | | | | | | 10,037 | | | | | | 24,311,422 | | | | | | 20,448 | | | | | | 29,070,700 | | | | | | 80,519 | | | | | | 54,895,457 | | | | | | 223,072 | | | | | | — | | | | | | — | | | | | | | 72,294,575 | | | | | | — | | | | | | 10,702 | | | | | | (161,434) | | | | | | (27) | | | | | | 129 | | | | | | (150,630) | | |
Issuance of Series E preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 119,601,567 | | | | | | 706,766 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series E-1 preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,022,117 | | | | | | 23,816 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock in connection with acquisition | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,666,809 | | | | | | — | | | | | | 7,922 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,922 | | |
Vesting of restricted stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 4,133,158 | | | | | | — | | | | | | 2,388 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,388 | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | �� | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 8,366,487 | | | | | | — | | | | | | 5,201 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,201 | | |
Repurchase of common stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (9,597,173) | | | | | | — | | | | | | (9,986) | | | | | | (36,106) | | | | | | — | | | | | | — | | | | | | (46,092) | | |
Repurchase of Series A preferred stock | | | | | (1,120,721) | | | | | | (274) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,269) | | | | | | — | | | | | | — | | | | | | (5,269) | | |
Repurchase of Series B preferred stock | | | | | — | | | | | | — | | | | | | (470,606) | | | | | | (399) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,930) | | | | | | — | | | | | | — | | | | | | (1,930) | | |
Repurchase of Series D preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,963) | | | | | | (121) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | | | | | — | | | | | | — | | | | | | (26) | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 14,974 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,974 | | |
Other comprehensive income | | �� | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | | | | | — | | | | | | 25 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (241,291) | | | | | | — | | | | | | 1,362 | | | | | | (239,929) | | |
BALANCE – December 31, 2018 | | | | | 40,089,513 | | | | | $ | 9,763 | | | | | | 23,840,816 | | | | | $ | 20,049 | | | | | | 29,070,700 | | | | | $ | 80,519 | | | | | | 54,865,494 | | | | | $ | 222,951 | | | | | | 123,623,684 | | | | | | 730,582 | | | | | | | 77,863,856 | | | | | $ | — | | | | | $ | 31,201 | | | | | $ | (446,056) | | | | | $ | (2) | | | | | $ | 1,491 | | | | | $ | (413,366) | | |
Issuance of Series E-2 preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,328,839 | | | | | | 282,638 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 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’ Equity (Deficit) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Series D preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,605,390 | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,241 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,241 | | |
Issuance of common stock in stock in connection with acquisition | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,550,059 | | | | | | — | | | | | | 6,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,650 | | |
Vesting of restricted stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,106,144 | | | | | | — | | | | | | 1,061 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,061 | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 3,037,155 | | | | | | — | | | | | | 3,450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,450 | | |
Repurchase of common Stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (808,771) | | | | | | — | | | | | | (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 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,276) | | | | | | (3,276) | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20 | | | | | | — | | | | | | 20 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (341,017) | | | | | | — | | | | | | 1,847 | | | | | | (339,170) | | |
BALANCE – December 31, 2019 | | | | | 40,089,513 | | | | | $ | 9,763 | | | | | | 23,840,816 | | | | | $ | 20,049 | | | | | | 29,070,700 | | | | | $ | 80,519 | | | | | | 63,470,884 | | | | | $ | 257,951 | | | | | | 157,952,523 | | | | | $ | 1,013,220 | | | | | | | 83,748,443 | | | | | | — | | | | | $ | 57,362 | | | | | $ | (790,483) | | | | | $ | 18 | | | | | $ | — | | | | | $ | (733,103) | | |
Issuance of Series D preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 485,262 | | | | | | 1,974 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,841 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,841 | | |
Issuance of Series E preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 364,070 | | | | | | 2,156 | | | | | | | — | | | | | | — | | | | | | 1,460 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,460 | | |
Issuance of issuer stock rights in extinguishment of convertible notes | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 212,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | 212,940 | | |
Issuance of common stock in exchange for issuer stock rights | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 21,460,401 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 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’ Equity (Deficit) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,389,585 | | | | | | — | | | | | | 889 | | | | | | — | | | | | | — | | | | | | — | | | | | | 889 | | |
Vesting of restricted stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,461,844 | | | | | | — | | | | | | 133 | | | | | | — | | | | | | — | | | | | | — | | | | | | 133 | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,638,019 | | | | | | — | | | | | | 7,652 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,652 | | |
Conversion of preferred stock to common stock | | | | | (40,089,513) | | | | | | (9,763) | | | | | | (23,840,816) | | | | | | (20,049) | | | | | | (29,070,700) | | | | | | (80,519) | | | | | | (63,956,146) | | | | | | (259,925) | | | | | | (158,316,593) | | | | | | (1,015,376) | | | | | | | 315,273,768 | | | | | | 2 | | | | | | 1,385,630 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,385,632 | | |
Issuance of common stock in connection with Business Combination and PIPE offering | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 111,742,632 | | | | | | 52 | | | | | | 970,243 | | | | | | — | | | | | | — | | | | | | — | | | | | | 970,295 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 38,005 | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,005 | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23 | | | | | | — | | | | | | 23 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (286,760) | | | | | | — | | | | | | — | | | | | | (286,760) | | |
BALANCE – December 31, 2020 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 540,714,692 | | | | | $ | 54 | | | | | $ | 2,677,155 | | | | | $ | (1,077,243) | | | | | $ | 41 | | | | | $ | — | | | | | $ | 1,600,007 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | For the years ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (286,760) | | | | | $ | (339,170) | | | | | $ | (239,929) | | |
Adjustments to reconcile net loss to cash, cash equivalents, and restricted cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization – net of accretion | | | | | 38,604 | | | | | | 27,372 | | | | | | 12,781 | | |
Amortization of right of use asset | | | | | 23,744 | | | | | | 11,940 | | | | | | — | | |
Stock-based compensation | | | | | 38,005 | | | | | | 12,606 | | | | | | 8,422 | | |
Warrant fair value adjustment | | | | | 2,622 | | | | | | (6,243) | | | | | | 18,022 | | |
Inventory valuation adjustment | | | | | 7,596 | | | | | | 31,885 | | | | | | 20,523 | | |
Changes in fair value of derivative instruments | | | | | 23,043 | | | | | | 1,102 | | | | | | 2,996 | | |
Payment-in-kind interest | | | | | 3,910 | | | | | | 2,052 | | | | | | — | | |
Net fair value adjustments and gain (loss) on sale of mortgage loans held for sale | | | | | (3,390) | | | | | | (447) | | | | | | — | | |
Origination of mortgage loans held for sale | | | | | (127,658) | | | | | | (23,194) | | | | | | — | | |
Proceeds from sale and principal collections of mortgage loans held for sale | | | | | 125,635 | | | | | | 21,525 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Escrow receivable | | | | | 12,388 | | | | | | (3,110) | | | | | | 4,474 | | |
Real estate inventories | | | | | 834,143 | | | | | | 16,951 | | | | | | (1,015,207) | | |
Other assets | | | | | 4,315 | | | | | | (7,518) | | | | | | (11,723) | | |
Accounts payable and other accrued liabilities | | | | | (3,995) | | | | | | (4,331) | | | | | | 16,375 | | |
Interest payable | | | | | (3,145) | | | | | | 475 | | | | | | 3,629 | | |
Lease liabilities | | | | | (7,146) | | | | | | (13,945) | | | | | | — | | |
Net cash provided by (used in) operating activities | | | | | 681,911 | | | | | | (272,050) | | | | | | (1,179,637) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (17,341) | | | | | | (27,972) | | | | | | (20,022) | | |
Purchase of marketable securities | | | | | (174,530) | | | | | | (79,319) | | | | | | (22,926) | | |
Proceeds from sales, maturities, redemptions and paydowns of marketable securities | | | | | 170,005 | | | | | | 45,025 | | | | | | 40,373 | | |
Acquisitions, net of cash acquired | | | | | — | | | | | | (32,812) | | | | | | (4,857) | | |
Net cash used in investing activities | | | | | (21,866) | | | | | | (95,078) | | | | | | (7,432) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | |||||
Proceeds from issuance of Series D preferred stock | | | | | 3 | | | | | | 35,000 | | | | | | — | | |
Proceeds from issuance of Series E preferred stock | | | | | 2,156 | | | | | | — | | | | | | 708,200 | | |
Issuance cost of Series E preferred stock | | | | | — | | | | | | — | | | | | | (1,434) | | |
Proceeds from issuance of Series E-2 preferred stock | | | | | — | | | | | | 282,875 | | | | | | — | | |
Issuance cost of Series E-2 preferred stock | | | | | — | | | | | | (237) | | | | | | — | | |
Proceeds from issuance of common stock | | | | | 82 | | | | | | — | | | | | | — | | |
| | | For the years ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Proceeds from issuance of convertible notes | | | | | — | | | | | | 178,200 | | | | | | 20,000 | | |
Proceeds from exercise of stock options | | | | | 7,557 | | | | | | 3,358 | | | | | | 6,888 | | |
Proceeds from Business Combination and PIPE offering | | | | | 1,013,926 | | | | | | — | | | | | | — | | |
Issuance cost of common stock | | | | | (43,449) | | | | | | — | | | | | | — | | |
Capital distributions of non-controlling interest | | | | | — | | | | | | (3,276) | | | | | | — | | |
Proceeds from credit facilities and other secured borrowings | | | | | 1,433,798 | | | | | | 3,664,217 | | | | | | 1,994,088 | | |
Principal payments on credit facilities and other secured borrowings | | | | | (2,250,192) | | | | | | (3,495,411) | | | | | | (1,176,541) | | |
Payment of loan origination fees and debt issuance costs | | | | | (3,220) | | | | | | (15,137) | | | | | | (8,911) | | |
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 | | | | | 160,661 | | | | | | 646,179 | | | | | | 1,496,494 | | |
NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | | | | | 820,706 | | | | | | 279,051 | | | | | | 309,425 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH – Beginning of year | | | | | 684,822 | | | | | | 405,771 | | | | | | 96,346 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH – End of year | | | | $ | 1,505,528 | | | | | $ | 684,822 | | | | | $ | 405,771 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION – Cash paid during the period for interest | | | | $ | 56,937 | | | | | $ | 85,910 | | | | | $ | 44,574 | | |
DISCLOSURES OF NONCASH FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Conversion of preferred stock to common stock | | | | $ | 1,385,632 | | | | | $ | — | | | | | $ | — | | |
Issuance of issuer stock rights in extinguishment convertible notes | | | | | 212,940 | | | | | | — | | | | | | — | | |
Vesting of early exercised stock options | | | | | 124 | | | | | $ | 1,060 | | | | | $ | 2,388 | | |
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 | | | | $ | 1,412,665 | | | | | $ | 405,080 | | | | | $ | 262,368 | | |
Restricted cash | | | | | 92,863 | | | | | | 279,742 | | | | | | 143,403 | | |
Cash, cash equivalents, and restricted cash | | | | $ | 1,505,528 | | | | | $ | 684,822 | | | | | $ | 405,771 | | |
|
| 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 | | |
| | | Year Ended December 31, | | |||||||||
(unaudited) | | | 2019 | | | 2018 | | ||||||
Revenue | | | | $ | 4,763,716 | | | | | $ | 1,883,129 | | |
Net loss | | | | | (340,667) | | | | | | (231,865) | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Work-in-process | | | | $ | 183,004 | | | | | $ | 179,419 | | |
Finished goods | | | | | 282,932 | | | | | | 1,132,950 | | |
Total real estate inventory | | | | $ | 465,936 | | | | | $ | 1,312,369 | | |
| | | December 31, 2020 | | | |||||||||||||||||||||||||||||||||||
| | | Cost Basis | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | | | Cash and Cash Equivalents | | | Marketable Securities | | | ||||||||||||||||||||
Cash | | | | $ | 709,924 | | | | | $ | — | | | | | $ | — | | | | | $ | 709,924 | | | | | $ | 709,924 | | | | | $ | — | | | | ||
Money market funds | | | | | 618,197 | | | | | | — | | | | | | — | | | | | | 618,197 | | | | | | 618,197 | | | | | | — | | | | ||
Commercial paper | | | | | 81,037 | | | | | | 1 | | | | | | — | | | | | | 81,038 | | | | | | 81,038 | | | | | | — | | | | ||
Corporate debt securities | | | | | 29,891 | | | | | | 26 | | | | | | (2) | | | | | | 29,915 | | | | | | 3,506 | | | | | | 26,409 | | | | | |
Asset-backed securities | | | | | 12,518 | | | | | | 19 | | | | | | (4) | | | | | | 12,533 | | | | | | — | | | | | | 12,533 | | | | | |
U.S. agency securities | | | | | 6,993 | | | | | | 2 | | | | | | — | | | | | | 6,995 | | | | | | — | | | | | | 6,995 | | | | ||
U.S. Treasury securities | | | | | 1,700 | | | | | | — | | | | | | — | | | | | | 1,700 | | | | | | — | | | | | | 1,700 | | | | ||
Total | | | | $ | 1,460,260 | | | | | $ | 48 | | | | | $ | (6) | | | | | $ | 1,460,302 | | | | | $ | 1,412,665 | | | | | $ | 47,637 | | | |
| | | 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 | | | | | |
Asset-backed securities | | | | | 12,482 | | | | | | 12 | | | | | | (2) | | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | | | | |
U.S. agency securities | | | | | 749 | | | | | | — | | | | | | — | | | | | | 749 | | | | | | 749 | | | | | | — | | | | ||
U.S. Treasury securities | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | ||
Non-U.S. securities | | | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | | | ||
Total | | | | $ | 448,638 | | | | | $ | 25 | | | | | $ | (7) | | | | | $ | 448,656 | | | | | $ | 405,080 | | | | | $ | 43,576 | | | |
| | | Less than 12 Months | | | 12 Months or Greater | | | Total | | |||||||||||||||||||||||||||
December 31, 2020 | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | ||||||||||||||||||
Commercial paper | | | | $ | 19,296 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 19,296 | | | | | $ | — | | |
Corporate debt securities | | | | | 7,538 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 7,538 | | | | | | (2) | | |
Asset-backed securities | | | | | 4,611 | | | | | | (4) | | | | | | — | | | | | | — | | | | | | 4,611 | | | | | | (4) | | |
Total | | | | $ | 31,445 | | | | | $ | (6) | | | | | $ | — | | | | | $ | — | | | | | $ | 31,445 | | | | | $ | (6) | | |
| | | 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 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) | | |
December 31, 2020 | | | Fair Value | | | Within 1 Year | | | After 1 Year through 5 Years | | |||||||||
Commercial paper | | | | $ | 81,038 | | | | | $ | 81,038 | | | | | $ | — | | |
Corporate-debt securities | | | | | 29,915 | | | | | | 29,915 | | | | | | — | | |
Asset-backed securities | | | | | 12,533 | | | | | | 12,533 | | | | | | — | | |
U.S. agency securities | | | | | 6,995 | | | | | | 6,995 | | | | | | — | | |
U.S. Treasury securities | | | | | 1,700 | | | | | | 1,700 | | | | | | — | | |
Total | | | | $ | 132,181 | | | | | $ | 132,181 | | | | | $ | — | | |
| | | Notional Amount | | | Fair Value Derivatives | | ||||||||||||
As of December 31, 2020 | | | Asset | | | Liability | | ||||||||||||
Interest rate lock commitments | | | | $ | 15,130 | | | | | $ | 373 | | | | | $ | �� — | | |
| | | Notional Amount | | | Fair Value Derivatives | | ||||||||||||
As of December 31, 2019 | | | Asset | | | Liability | | ||||||||||||
Interest rate caps | | | | $ | 100,000 | | | | | $ | 4 | | | | | $ | — | | |
Interest rate lock commitments | | | | $ | 3,429 | | | | | $ | 95 | | | | | $ | — | | |
Embedded conversion options | | | | $ | 180,252 | | | | | $ | — | | | | | $ | 41,697 | | |
| | | Years Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Revenue | | | | $ | 278 | | | | | $ | 95 | | | | | $ | — | | |
Derivative and warrant fair value adjustment | | | | $ | (23,317) | | | | | $ | — | | | | | $ | — | | |
Other income, net | | | | $ | (4) | | | | | $ | (773) | | | | | $ | 420 | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 15,849 | | | | | $ | 86,526 | | |
Restricted cash | | | | | 81,408 | | | | | | 268,368 | | |
Real estate inventory | | | | | 460,680 | | | | | | 1,312,194 | | |
Other(1) | | | | | 6,729 | | | | | | 25,793 | | |
Total assets | | | | $ | 564,666 | | | | | $ | 1,692,881 | | |
Liabilities | | | | | | | | | | | | | |
Credit facilities | | | | $ | 474,640 | | | | | $ | 1,264,913 | | |
Other(2) | | | | | 3,394 | | | | | | 14,983 | | |
Total liabilities | | | | $ | 478,034 | | | | | $ | 1,279,896 | | |
As of December 31, 2020 | | | Borrowing Capacity | | | Outstanding Amount | | | Weighted Average Interest Rate | | | End of Revolving Period | | | Final Maturity Date | | |||||||||
| | | | | | | |||||||||||||||||||
Revolving Facility 2018-1 | | | | $ | 250,000 | | | | | $ | — | | | | | | 4.28% | | | | February 10, 2021 | | | May 10, 2021 | |
Revolving Facility 2018-2 | | | | | 750,000 | | | | | | — | | | | | | 4.36% | | | | September 23, 2022 | | | December 23, 2022 | |
Revolving Facility 2018-3 | | | | | 100,000 | | | | | | 25,385 | | | | | | 4.19% | | | | June 1, 2023 | | | June 1, 2023 | |
Revolving Facility 2019-1 | | | | | 300,000 | | | | | | 32,535 | | | | | | 3.58% | | | | March 4, 2022 | | | March 4, 2022 | |
Revolving Facility 2019-2 | | | | | 1,030,000 | | | | | | 230,352 | | | | | | 3.08% | | | | July 8, 2021 | | | July 7, 2022 | |
Revolving Facility 2019-3 | | | | | 475,000 | | | | | | 50,901 | | | | | | 3.60% | | | | August 22, 2022 | | | August 21, 2023 | |
Total | | | | $ | 2,905,000 | | | | | $ | 339,173 | | | | | | | | | | | | | | |
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% | | |
As of December 31, 2019 | | | Outstanding Amount | | | Weighted Average Interest Rate | | ||||||
Revolving Facility 2019-2 | | | | | 327,226 | | | | | | 3.41% | | |
Revolving Facility 2019-3 | | | | | 42,812 | | | | | | 3.02% | | |
Total | | | | $ | 1,073,695 | | | | | | | | |
|
As of December 31, 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 2020-M1 | | | | | 300,000 | | | | | | 100,000 | | | | | | 10.00% | | | | January 23, 2023 | | | January 23, 2026 | |
Total | | | | $ | 449,000 | | | | | $ | 140,000 | | | | | | | | | | | | | | |
Issuance Costs | | | | | (4,533) | | | | | | | | | | | | | | | ||||||
Carrying Value | | | | $ | 135,467 | | | | | | | | | | | | | | |
As of December 31, 2020 | | | Borrowing Capacity | | | Outstanding Amount | | | Weighted Average Interest Rate | | | End of Revolving Period | | | Final Maturity Date | | |||||||||
Repo Facility 2019-R1 | | | | $ | 50,000 | | | | | $ | 7,149 | | | | | | 1.94% | | | | 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 | |
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 | |
Asset/Liability Class | | | Valuation Methodology, Inputs and Assumptions | | | Classification | |
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, 2020 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
Marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | | $ | 26,409 | | | | | $ | — | | | | | | 26,409 | | | | | $ | — | | |
Asset-backed securities | | | | | 12,533 | | | | | | — | | | | | | 12,533 | | | | | | — | | |
U.S. agency securities | | | | | 6,995 | | | | | | — | | | | | | 6,995 | | | | | | — | | |
U.S. Treasury securities | | | | | 1,700 | | | | | | — | | | | | | 1,700 | | | | | | — | | |
Mortgage loans held for sale pledged under agreements to repurchase | | | | | 7,529 | | | | | | — | | | | | | 7,529 | | | | | | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate lock commitments | | | | | 373 | | | | | | | | | | | | 373 | | | | | | | | |
Total assets | | | | $ | 55,539 | | | | | $ | — | | | | | $ | — | | | | | | 55,539 | | |
| | | 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 December 31, 2020 | | |||||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Level 1 | | | Level 2 | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 1,412,665 | | | | | $ | 1,412,665 | | | | | $ | 1,412,665 | | | | | $ | — | | |
Restricted cash | | | | | 92,863 | | | | | | 92,863 | | | | | | 92,863 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit facilities and other secured borrowings | | | | $ | 481,789 | | | | | $ | 486,322 | | | | | $ | — | | | | | $ | 486,322 | | |
| | | 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 as of December 31, 2018 | | | | $ | 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 | | | | | 2,623 | | | | | | 23,317 | | |
Issuances | | | | | — | | | | | | — | | |
Settlement of convertible notes | | | | | — | | | | | | (65,014) | | |
Exercise of warrants | | | | | (7,161) | | | | | | — | | |
Balance as of December 31, 2020 | | | | $ | — | | | | | $ | — | | |
| | | 2020 | | | 2019 | | ||||||
Internally developed software | | | | $ | 47,823 | | | | | $ | 33,765 | | |
Computers | | | | | 5,511 | | | | | | 7,777 | | |
Furniture and fixtures | | | | | 3,279 | | | | | | 2,843 | | |
Leasehold improvements | | | | | 2,456 | | | | | | 2,748 | | |
Office equipment | | | | | 2,056 | | | | | | 1,794 | | |
Software implementation costs | | | | | 1,680 | | | | | | 1,214 | | |
| | | 2020 | | | 2019 | | ||||||
Security systems | | | | | 681 | | | | | | 4,927 | | |
Total | | | | | 63,486 | | | | | | 55,068 | | |
Accumulated depreciation and amortization | | | | | (34,258) | | | | | | (20,462) | | |
Property and equipment – net | | | | $ | 29,228 | | | | | $ | 34,606 | | |
|
| 2021 | | | | $ | 25,536 | | |
| 2022 | | | | | 9,151 | | |
| 2023 | | | | | 8,504 | | |
| 2024 | | | | | 8,920 | | |
| 2025 | | | | | 7,555 | | |
| Thereafter | | | | | 33,864 | | |
| Total undiscounted future cash flows | | | | $ | 93,530 | | |
| Less: Imputed interest | | | | | 26,189 | | |
| Total lease liabilities | | | | $ | 67,341 | | |
As of December 31, 2020 | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount | | | Remaining Weighted Average Useful Life (Years) | | ||||||||||||
Developed technology | | | | $ | 2,921 | | | | | $ | (2,921) | | | | | $ | — | | | | | | 0 | | |
Customer relationships | | | | | 7,400 | | | | | | (2,622) | | | | | | 4,778 | | | | | | 3.7 | | |
Trademarks | | | | | 5,400 | | | | | | (1,652) | | | | | | 3,748 | | | | | | 3.7 | | |
Non-competition agreements | | | | | 100 | | | | | | (100) | | | | | | — | | | | | | 0 | | |
Intangible assets – net | | | | $ | 15,821 | | | | | $ | (7,295) | | | | | $ | 8,526 | | | | | | | | |
As of December 31, 2019 | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net Carrying Amount | | | Remaining Weighted Average Useful Life (Years) | | ||||||||||||
Developed technology | | | | $ | 2,921 | | | | | $ | (1,879) | | | | | $ | 1,042 | | | | | | 0.7 | | |
Customer relationships | | | | | 7,400 | | | | | | (990) | | | | | | 6,410 | | | | | | 4.2 | | |
Trademarks | | | | | 5,400 | | | | | | (631) | | | | | | 4,769 | | | | | | 4.7 | | |
Non-competition agreements | | | | | 100 | | | | | | (65) | | | | | | 35 | | | | | | 0.7 | | |
Intangible assets – net | | | | $ | 15,821 | | | | | $ | (3,565) | | | | | $ | 12,256 | | | | | | | | |
Fiscal Years | | | (In thousands) | | |||
2021 | | | | $ | 2,320 | | |
2022 | | | | | 2,320 | | |
2023 | | | | | 2,320 | | |
2024 | | | | | 1,566 | | |
Total | | | | $ | 8,526 | | |
| | | 2020 | | | 2019 | | ||||||
Accrued expenses due to vendors | | | | $ | 11,002 | | | | | $ | 16,342 | | |
Accrued payroll and other employee related expenses | | | | | 5,758 | | | | | | 3,328 | | |
Accounts payable due to vendors | | | | | 2,756 | | | | | | 6,453 | | |
Accrued property and franchise taxes | | | | | 733 | | | | | | 5,739 | | |
Other | | | | | 5,021 | | | | | | 1,115 | | |
Total accounts payable and other accrued liabilities | | | | $ | 25,270 | | | | | $ | 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 | | |
Retroactive conversion of shares due to Business Combination | | | | | 13,976 | | | | | | (1.15) | | | | | | | | | | | | | | |
Balance – December 31, 2019, as converted | | | | | 36,609 | | | | | $ | 1.85 | | | | | | 6.9 | | | | | $ | 110,481 | | |
Granted | | | | | — | | | | | | | | | | | | | | | | | | | | |
Exercised | | | | | (5,649) | | | | | | 1.33 | | | | | | | | | | | | | | |
Forfeited | | | | | (5,513) | | | | | | 2.04 | | | | | | | | | | | | | | |
Expired | | | | | (1,289) | | | | | | 2.22 | | | | | | | | | | | | | | |
Balance – December 31, 2020 | | | | | 24,158 | | | | | | 1.91 | | | | | | 5.4 | | | | | $ | 502,767 | | |
Exercisable – December 31, 2020 | | | | | 18,961 | | | | | | 1.55 | | | | | | 4.6 | | | | | $ | 401,436 | | |
| | | Number of RSUs (in thousands) | | | Weighted- Average Grant-Date Fair Value | | ||||||
Unvested and outstanding – December 31, 2019 | | | | | 14,070 | | | | | | 6.79 | | |
Retroactive conversion of shares due to Business Combination | | | | | 8,689 | | | | | | (2.59) | | |
Unvested and outstanding – December 31, 2019, as converted | | | | | 22,759 | | | | | $ | 4.20 | | |
Granted | | | | | 29,189 | | | | | | 15.67 | | |
Forfeited | | | | | (5,423) | | | | | | 4.33 | | |
Unvested and outstanding – December 31, 2020 | | | | | 46,525 | | | | | $ | 10.88 | | |
Vested and outstanding – December 31, 2020 | | | | | — | | | | | | — | | |
| | | Number of Restricted Shares (in thousands) | | | Average Grant-Date Fair Value | | ||||||
Unvested – December 31, 2019 | | | | | 2,156 | | | | | $ | 5.98 | | |
Retroactive conversion of shares due to Business Combination | | | | | 1,331 | | | | | $ | (2.28) | | |
Unvested – December 31, 2019, as converted | | | | | 3,487 | | | | | $ | 3.70 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | (1,339) | | | | | | 3.63 | | |
Unvested – December 31, 2020 | | | | | 2,148 | | | | | $ | 3.74 | | |
Vested and outstanding – December 31, 2020 | | | | | — | | | | | | — | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
General and administrative | | | | $ | 33,020 | | | | | $ | 6,456 | | | | | $ | 8,424 | | |
Sales, marketing and operations | | | | | 1,203 | | | | | | 1,767 | | | | | | 1,905 | | |
Technology and development | | | | | 3,782 | | | | | | 4,973 | | | | | | 4,645 | | |
Total stock-based compensation expense | | | | $ | 38,005 | | | | | $ | 13,196 | | | | | $ | 14,974 | | |
| | | 2019 Range | | | 2018 Range | |
Fair value | | | $4.22 – $4.29 | | | $1.42 – $3.02 | |
Volatility | | | 32% – 45% | | | 32% – 34% | |
Risk-free rate | | | 1.63% – 2.34% | | | 2.68% – 3.17% | |
Expected life (in years) | | | 5 – 7 | | | 5 – 7 | |
Expected dividend | | | $— | | | $— | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Current income tax expense: | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
State | | | | | 63 | | | | | | 252 | | | | | | 377 | | |
Total current income tax expense | | | | | 63 | | | | | | 252 | | | | | | 377 | | |
Deferred income tax benefit: | | | | | | | | | | | | | | | | | | | |
Federal | | | | | — | | | | | | — | | | | | | — | | |
State | | | | | — | | | | | | — | | | | | | — | | |
Total deferred income tax benefit | | | | | — | | | | | | — | | | | | | — | | |
Income Tax Provision | | | | $ | 63 | | | | | $ | 252 | | | | | $ | 377 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
U. S. Federal tax benefit at statutory rate | | | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
State income taxes, net of federal benefit | | | | | 3.0 | | | | | | 3.2 | | | | | | 2.6 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Non-deductible expenses and other | | | | | 0.3 | | | | | | (0.1) | | | | | | (0.9) | | |
Non-deductible warrant expenses | | | | | — | | | | | | 0.4 | | | | | | (1.6) | | |
Loss on convertible note exchange | | | | | (2.0) | | | | | | — | | | | | | — | | |
Share-based compensation | | | | | 0.3 | | | | | | (0.4) | | | | | | 0.4 | | |
Deduction limitation on executive compensation | | | | | (1.8) | | | | | | — | | | | | | — | | |
Change in valuation allowance, net | | | | | (21.0) | | | | | | (25.2) | | | | | | (22.6) | | |
Research and development credits | | | | | 0.1 | | | | | | 1.0 | | | | | | 0.9 | | |
Effective tax rate | | | | | (0.1)% | | | ��� | | | (0.1)% | | | | | | (0.2)% | | |
|
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Accrued and reserves | | | | $ | 4,008 | | | | | $ | 4,231 | | |
Inventory | | | | | 10,554 | | | | | | 15,181 | | |
Tax credits | | | | | 12,953 | | | | | | 10,880 | | |
Lease Liabilities | | | | | 16,262 | | | | | | 14,800 | | |
Net operating loss | | | | | 205,995 | | | | | | 149,141 | | |
Total gross deferred tax assets | | | | | 249,772 | | | | | | 194,233 | | |
Depreciation and amortization | | | | | (2,746) | | | | | | (4,749) | | |
Goodwill | | | | | (290) | | | | | | (114) | | |
Right-of-use assets | | | | | (11,562) | | | | | | (14,507) | | |
Valuation allowance | | | | | (235,174) | | | | | | (174,863) | | |
Net deferred tax assets | | | | $ | — | | | | | $ | — | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Unrecognized tax benefits as of the beginning of the year | | | | $ | 5,033 | | | | | $ | 2,433 | | | | | $ | 862 | | |
Increases related to prior year tax provisions | | | | | 182 | | | | | | 383 | | | | | | 197 | | |
Decrease related to prior year tax provisions | | | | | (888) | | | | | | (247) | | | | | | — | | |
Increase related to current year tax provisions | | | | | 1,812 | | | | | | 2,464 | | | | | | 1,374 | | |
Unrecognized tax benefits as of the end of the year | | | | $ | 6,139 | | | | | $ | 5,033 | | | | | $ | 2,433 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Basic net loss per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (286,760) | | | | | $ | (339,170) | | | | | $ | (239,929) | | |
Minus: Deemed dividend | | | | | — | | | | | $ | — | | | | | | 7,224 | | |
Minus: Net income attributable to noncontrolling interests | | | | $ | — | | | | | $ | 1,847 | | | | | $ | 1,362 | | |
Net loss attributable to common shareholders – basic | | | | $ | (286,760) | | | | | $ | (341,017) | | | | | $ | (248,515) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – basic and diluted | | | | | 109,301 | | | | | | 79,977 | | | | | | 78,564 | | |
Basic net loss per share | | | | $ | (2.62) | | | | | $ | (4.26) | | | | | $ | (3.16) | | |
Diluted net loss per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (286,760) | | | | | $ | (339,170) | | | | | $ | (239,929) | | |
Minus: Deemed dividend | | | | | — | | | | | $ | — | | | | | | 7,224 | | |
Minus: Net income attributable to noncontrolling interests | | | | $ | — | | | | | $ | 1,847 | | | | | $ | 1,362 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Minus: Gain on liability-classified warrants | | | | $ | — | | | | | | 8,132 | | | | | | — | | |
Net loss attributable to common shareholders – diluted | | | | $ | (286,760) | | | | | $ | (349,149) | | | | | $ | (248,515) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – basic and diluted | | | | | 109,301 | | | | | | 79,977 | | | | | | 78,564 | | |
Diluted net loss per share | | | | $ | (2.62) | | | | | $ | (4.37) | | | | | $ | (3.16) | | |
|
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Common Stock Warrants | | | | | 19,933 | | | | | | 3,370 | | | | | | 3,366 | | |
Series D Preferred Stock Warrants | | | | | — | | | | | | 485 | | | | | | 9,090 | | |
Series E Preferred Stock Warrants | | | | | — | | | | | | 121 | | | | | | — | | |
RSUs | | | | | 46,525 | | | | | | 22,758 | | | | | | 912 | | |
Options | | | | | 24,158 | | | | | | 36,609 | | | | | | 44,066 | | |
Unvested Shares from Early Exercise | | | | | 57 | | | | | | 187 | | | | | | 1,120 | | |
Restricted Shares | | | | | 2,148 | | | | | | 3,689 | | | | | | 2,994 | | |
Redeemable convertible preferred stock | | | | | — | | | | | | 314,424 | | | | | | 271,490 | | |
Total anti-dilutive securities | | | | | 92,821 | | | | | | 381,643 | | | | | | 333,038 | | |
Quarter Ended | | | December 31, 2020 | | | September 30, 2020 | | | June 30, 2020 | | | March 31, 2020 | | ||||||||||||
Revenue | | | | $ | 248,886 | | | | | $ | 338,613 | | | | | $ | 739,827 | | | | | $ | 1,255,795 | | |
Gross profit | | | | $ | 38,365 | | | | | $ | 35,811 | | | | | $ | 54,574 | | | | | $ | 91,047 | | |
Net loss | | | | $ | (87,792) | | | | | $ | (80,853) | | | | | $ | (55,919) | | | | | $ | (62,196) | | |
Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | (0.49) | | | | | $ | (0.91) | | | | | $ | (0.66) | | | | | $ | (0.74) | | |
Diluted | | | | $ | (0.49) | | | | | $ | (0.91) | | | | | $ | (0.66) | | | | | $ | (0.74) | | |
Quarter Ended | | | December 31, 2019 | | | September 30, 2019 | | | June 30, 2019 | | | March 31, 2019 | | ||||||||||||
Revenue | | | | $ | 1,255,654 | | | | | $ | 1,210,645 | | | | | $ | 1,260,312 | | | | | $ | 1,013,972 | | |
Gross profit | | | | $ | 73,961 | | | | | $ | 77,160 | | | | | $ | 81,547 | | | | | $ | 68,582 | | |
Net loss | | | | $ | (91,722) | | | | | $ | (89,736) | | | | | $ | (75,139) | | | | | $ | (82,573) | | |
Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | (1.10) | | | | | $ | (1.12) | | | | | $ | (0.96) | | | | | $ | (1.07) | | |
Diluted | | | | $ | (1.11) | | | | | $ | (1.15) | | | | | $ | (1.03) | | | | | $ | (1.08) | | |