- Q4 revenue increased 31% year-over-year to $128 million driven by strong, accelerated marketplace growth of 42% year-over-year. Supplier services revenue decreased 15% year-over-year primarily due to the approximate $2 million year-over-year impact from the discontinuation of the sale of tools and materials.
- Q4 gross profit increased 39% year-over-year driven by 68% growth in marketplace gross profit. Q4 marketplace gross margin increased 500 basis points year-over-year to 31.3%.
- Q4 Adjusted EBITDA loss of $2.9 million, a $12.8 million year-over-year improvement driven by higher revenue, gross profit, operating efficiencies and further expense savings partly offset by investments in sales and international.
- 2024 growth initiatives include: expanding buyer and supplier networks; driving deeper enterprise engagement; further expanding the marketplace menu; growing internationally and enhancing supplier services.
- Announced appointment of James Miln as Chief Financial Officer to help drive Xometry's long-term growth and profitability.
NORTH BETHESDA, Md., Feb. 29, 2024 (GLOBE NEWSWIRE) -- Xometry, Inc. (NASDAQ:XMTR), the global AI-powered marketplace connecting enterprise buyers with suppliers of manufacturing services, today reported financial results for the fourth quarter and full year ended December 31, 2023.
"In Q4 2023, we delivered record financial results including our highest revenue and gross profit in Xometry history," said Randy Altschuler, Xometry's CEO. "Xometry's strong 31% revenue growth was driven by accelerated 42% marketplace growth. We improved operating leverage, reducing Q4 Adjusted EBITDA loss by 32% quarter-over-quarter. Powered by AI, our marketplace continues to gain significant market share as buyers and suppliers realize the value, convenience and resiliency of our platform. While we have seen a softer start to the year as reflected in our outlook, we remain confident in our initiatives to drive long term profitable growth."
Fourth Quarter 2023 Financial Highlights
- Total revenue for the fourth quarter 2023 was $128 million, an increase of 31% year-over-year.
- Marketplace revenue for the fourth quarter of 2023 was $112 million, an increase of 42% year-over-year.
- Supplier services revenue for the fourth quarter of 2023 was $16.1 million, a decrease of 15% year-over-year driven primarily by the exit of the tools and materials business, which reduced revenue by approximately $2 million year-over-year.
- Total gross profit for the fourth quarter 2023 was $49.1 million, an increase of 39% year-over-year.
- Marketplace Active Buyers increased 36% from 40,664 as of December 31, 2022 to 55,458 as of December 31, 2023.
- Marketplace Accounts with Last Twelve-Months Spend of at least $50,000 increased 30% from 1,027 as of December 31, 2022 to 1,331 as of December 31, 2023.
- Marketplace Percentage of Revenue from Existing Accounts was 96%.
- Active Paying Suppliers decreased 6% from 7,715 as of December 31, 2022 to 7,271 as of December 31, 2023. Excluding the exited tools and materials business, Active Paying Suppliers was flat year-over-year.
- Net loss attributable to common stockholders was $10.6 million for the quarter, a decrease of $15.3 million year-over-year. Net loss for Q4 2023 included $5.9 million of stock-based compensation and $2.8 million of depreciation and amortization expense.
- U.S. segment net loss to common stockholders was $5.9 million, a decrease of $16.0 million year-over-year. International segment net loss to common stockholders was $4.6 million, an increase of $0.7 million year-over-year.
- Adjusted EBITDA was negative $2.9 million for the quarter, reflecting an improvement of $12.8 million year-over-year.
- Cash, cash equivalents and marketable securities were $268.8 million as of December 31, 2023.
Fourth Quarter 2023 Business Highlights
- Launched Xometry Teamspace in October after a successful beta test with several large customers in Q3. The cloud-based collaboration tool enables the customer's employees to manage projects within Xometry's AI-powered platform, streamlining order management, increasing efficiency and driving data-based decision-making. Since the launch, over 1,500 teams have been created.
- Added IATF 16949 Automotive standard to the marketplace for our automotive buyers. IATF ("International Automotive Task Force") is the international standard for quality management systems in the automotive industry.
- Updated process recommender to the AI-powered Xometry Instant Quoting Engine®, expanding coverage of manufacturing processes and improving accuracy. As computer-aided design ("CAD") files are uploaded to the Xometry marketplace, the new process recommender instantly analyzes the geometric features of the file, identifies the most appropriate manufacturing process for the customer, and configures their quote.
- Launched add-in for SOLIDWORKS in Europe, the U.K. and Türkiye. Buyers can now get instant quotes, lead times, and design-for-manufacturability feedback from Xometry directly in the CAD software.
Full Year Financial Highlights
- Total revenue for the full year 2023 was $463 million, an increase of 22% year-over-year.
- Marketplace revenue for the full year of 2023 was $395 million, an increase of 30% year-over-year.
- Supplier services revenue for the full year of 2023 was $68.7 million, a decrease of 12% year-over-year driven primarily by the exit of the tools and materials business, which reduced revenue by approximately $6 million year-over-year.
- Total gross profit for the full year of 2023 was $178 million, an increase of 22% year-over-year.
- Marketplace gross profit margin improved to 30.8% for the year ended December 31, 2023 from 28.2% for the year ended December 31, 2022.
- Net loss attributable to common stockholders was $67 million for the full year of 2023, a decrease of $12 million year-over-year. Net loss for the full year of 2023 included $22 million of stock-based compensation and $11 million of depreciation and amortization expense.
- U.S. segment net loss to common stockholders was $49.7 million, a decrease of $12.1 million year-over-year. International segment net loss to common stockholders was $17.8 million, an increase of $0.5 million year-over-year.
- Adjusted EBITDA was negative $27.5 million for the full year 2023, reflecting an improvement of $17.3 million.
Full Year Business Highlights
- Grew the number of Active Suppliers 36% year-over-year from 2,529 to 3,429.
- Expanded further in Europe with the launch of xometry.uk, a localized marketplace for UK customers. Xometry's localized marketplaces allow regional customers to get quotes and purchase parts directly in local currency.
- Introduced instant quoting for parts with multiple finishes. Buyers can identify parts requiring multiple finishes and the instant quoting engine will automatically price them. This instant feedback helps buyers make decisions in real-time.
- Introduced a new quick-turn injection molding service for quotes in as fast as two hours and parts in as little as five business days.
- Acquired Tridi Teknoloj A.S. ("Tridi") located in Istanbul, Türkiye. The acquisition of Tridi extends our marketplace capabilities in Europe by opening an array of affordable suppliers and the ability to serve all of Europe within a 24-hour turnaround period.
- Expanded AI-powered Xometry Instant Quoting Engine to include instant-quoting of inserts, multi-part assemblies, and expanded sheet-cutting processes. The enhanced features allow buyers to instantly get pricing and lead times on CNC, sheet metal and sheet-cut parts with standard inserts while also analyzing multi-party assemblies, further accelerating Xometry's assembly production work.
- Introduced expanded sheet-cutting options to include a wider array of metal, composite and rubber materials. Xometry's sheet-cutting service can cut a variety of materials using the latest laser and waterjet-cutting technologies.
- Launched Instant Quoting for Alibaba Group's 1688.com on-demand manufacturing services through Xometry APAC. The collaboration gives buyers in China the ability to receive instant quotes and lead times from Chinese suppliers, data that is fueled by Xometry's AI-powered Instant Quoting Engine. Xometry is the only partner specialized in the structural parts on 1688.com that will provide real-time pricing and lead times.
- Announced a partnership with Google Cloud to help accelerate new auto-quote methods and models within the AI-powered Xometry Instant Quoting Engine. Using Vertex AI, Xometry will accelerate the deployment of its instant-quoting to encompass the broadest and most comprehensive set of manufacturing technologies. The Vertex AI platform will enable us to get to market faster with new offerings in entirely new categories, allowing us to become more indispensable to our customers and to our suppliers globally.
- Expanded Thomas Marketing Services' self-serve offering to include bundles with advertising and video services. Added two additional self-serve profile options for the more than 500,000 suppliers on Thomasnet.com. "Thomas Verified" and "Thomas Verified + Video" offer manufacturers enhanced visibility and targeting to prospects from preferred industries, as well as custom video options.
- Added AS9100 Certified to the Instant Quoting Engine for our aerospace and defense buyers in October. AS9100 is a certification defining the design and manufacturing standard for aerospace and defense products including parts, components, and assemblies. This is particularly relevant for customers doing production work including flight parts.
- Expanded International offerings including Portuguese language capability and new automated inspection reports in Europe. Buyers now can conveniently pick from multiple report options on the Xometry Europe marketplace including First Article Inspection Report and Measurement Report. Xometry Asia added Fused Deposition Modeling auto-quoting capabilities.
| Financial Summary(1) (In thousands, except per share amounts) (Unaudited) | ||||||||||||||||||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | |||||||||||||||||||||||
| 2023 | 2022 | % Change | 2023 | 2022 | % Change | |||||||||||||||||||
| Consolidated | ||||||||||||||||||||||||
| Revenue | $ | 128,145 | $ | 98,061 | 31 | % | $ | 463,406 | $ | 380,921 | 22 | % | ||||||||||||
| Gross profit | 49,085 | 35,202 | 39 | % | 178,259 | 145,991 | 22 | % | ||||||||||||||||
| Net loss attributable to common stockholders | (10,551 | ) | (25,813 | ) | 59 | % | (67,472 | ) | (79,059 | ) | 15 | % | ||||||||||||
| EPS, basic and diluted, of Class A and Class B common stock | (0.22 | ) | (0.54 | ) | 59 | % | (1.41 | ) | (1.68 | ) | 16 | % | ||||||||||||
| Adjusted EBITDA(2) | (2,850 | ) | (15,639 | ) | 82 | % | (27,490 | ) | (44,799 | ) | 39 | % | ||||||||||||
| Non-GAAP net loss(2) | (400 | ) | (15,119 | ) | 97 | % | (19,355 | ) | (43,131 | ) | 55 | % | ||||||||||||
| Non-GAAP EPS, basic and diluted(2), of Class A and Class B common stock | (0.01 | ) | (0.32 | ) | 97 | % | (0.40 | ) | (0.91 | ) | 56 | % | ||||||||||||
| Marketplace | ||||||||||||||||||||||||
| Revenue | $ | 112,090 | $ | 79,148 | 42 | % | $ | 394,754 | $ | 303,223 | 30 | % | ||||||||||||
| Cost of revenue | 77,024 | 58,323 | (32 | )% | 273,264 | 217,779 | (25 | )% | ||||||||||||||||
| Gross Profit | $ | 35,066 | $ | 20,825 | 68 | % | $ | 121,490 | $ | 85,444 | 42 | % | ||||||||||||
| Gross Margin | 31.3 | % | 26.3 | % | 5.0 | % | 30.8 | % | 28.2 | % | 2.6 | % | ||||||||||||
| Supplier services | ||||||||||||||||||||||||
| Revenue | $ | 16,055 | $ | 18,913 | (15 | )% | $ | 68,652 | $ | 77,698 | (12 | )% | ||||||||||||
| Cost of revenue | 2,036 | 4,536 | 55 | % | 11,883 | 17,151 | 31 | % | ||||||||||||||||
| Gross Profit | $ | 14,019 | $ | 14,377 | (2 | )% | $ | 56,769 | $ | 60,547 | (6 | )% | ||||||||||||
| Gross Margin | 87.3 | % | 76.0 | % | 11.3 | % | 82.7 | % | 77.9 | % | 4.8 | % | ||||||||||||
(1) Our 2022 results have been revised to reflect immaterial corrections related to certain captions within the Consolidated Balance Sheet, Consolidated Statement of Operations and Comprehensive Loss and Consolidated Statement of Cash Flows. See tables below for additional details with respect to the line items impacted.
(2) These non-GAAP financial measures, and the reasons why we believe these non-GAAP financial measures are useful, are described below and reconciled to their most directly comparable GAAP measures in the accompanying tables.
| Key Operating Metrics(3): | ||||||||||||
| As of December 31, | ||||||||||||
| 2023 | 2022 | % Change | ||||||||||
| Active Buyers(4) | 55,458 | 40,664 | 36 | % | ||||||||
| Percentage of Revenue from Existing Accounts(4) | 96 | % | 96 | % | ||||||||
| Accounts with Last Twelve-Months Spend of at Least $50,000(4) | 1,331 | 1,027 | 30 | % | ||||||||
| Active Paying Suppliers(4)(5) | 7,271 | 7,715 | (6 | )% | ||||||||
(3) These key operating metrics are for Marketplace and Supplier Services. See "Key Terms for our Key Metrics and Non-GAAP Financial Measures" below for definitions of these metrics.
(4) Amounts shown for Active Buyers, Accounts with Last Twelve-Months Spend of at Least $50,000, and Active Paying Suppliers are as of December 31, 2023 and 2022, and Percentage of Revenue from Existing Accounts is presented for the quarters ended December 31, 2023 and 2022.
(5) Excluding the impact of the exit of the supplies business, Active Paying Suppliers was flat year-over-year.
| Financial Guidance and Outlook: | ||||||||
| Q1 2024 | ||||||||
| (in millions) | ||||||||
| Low | High | |||||||
| Revenue | $ | 118 | $ | 120 | ||||
| Adjusted EBITDA | $ | (9 | ) | $ | (7 | ) | ||
- Expect Q1 2024 revenue growth of 12%-14% year-over-year to $118-$120 million.
- Expect Q1 2024 Adjusted EBITDA loss of $7.0-$9.0 million.
- Expect fiscal 2024 marketplace revenue growth of at least 20% year-over-year and expect supplier services revenue to be down approximately 10% year-over-year driven by the discontinuation of the sale of tools and materials and the wind down of non-core services.
- Expect to be Adjusted EBITDA profitable in the third quarter of 2024. For fiscal 2024, we expect improved operating leverage partly offset by international and enterprise growth investments.
Xometry's first quarter 2024 and full year 2024 financial outlook is based on a number of assumptions that are subject to change and many of which are outside of its control. If actual results vary from these assumptions, Xometry's expectations may change. There can be no assurance that Xometry will achieve these results.
Reconciliation of Adjusted EBITDA on a forward-looking basis to net loss, the most directly comparable GAAP measure, is not available without unreasonable efforts due to the high variability and complexity and low visibility with respect to the charges excluded from this non-GAAP measure; in particular, the effects of stock-based compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in Xometry's stock price. Xometry expects the variability of the above charges to have a significant, and potentially unpredictable, impact on its future GAAP financial results.
Use of Non-GAAP Financial Measures
To supplement its consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States of America ("GAAP"), Xometry, Inc. ("Xometry", the "Company", "we" or "our") uses Adjusted EBITDA, non-GAAP net loss and non-GAAP Earnings Per Share, which are considered non-GAAP financial measures, as described below. These non-GAAP financial measures are presented to enhance the user's overall understanding of Xometry's financial performance and should not be considered a substitute for, nor superior to, the financial information prepared and presented in accordance with GAAP. The non-GAAP financial measures presented in this release, together with the GAAP financial results, are the primary measures used by the Company's management and board of directors to understand and evaluate the Company's financial performance and operating trends, including period-to-period comparisons, because they exclude certain expenses and gains that management believes are not indicative of the Company's core operating results. Management also uses these measures to prepare and update the Company's short and long term financial and operational plans, to evaluate investment decisions, and in its discussions with investors, commercial bankers, equity research analysts and other users of the Company's financial statements. Accordingly, the Company believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating the Company's operating results in the same manner as the Company's management and in comparing operating results across periods and to those of Xometry's peer companies. In addition, from time to time we may present adjusted information (for example, revenue growth) to exclude the impact of certain gains, losses or other changes that affect period-to-period comparability of our operating performance.
The use of non-GAAP financial measures has certain limitations because they do not reflect all items of income and expense, or cash flows, that affect the Company's financial performance and operations. Additionally, non-GAAP financial measures do not have standardized meanings, and therefore other companies, including peer companies, may use the same or similarly named measures but exclude or include different items or use different computations. Management compensates for these limitations by reconciling these non-GAAP financial measures to their most comparable GAAP financial measures in the tables captioned "Reconciliations of Non-GAAP Financial Measures" included at the end of this release. Investors and others are encouraged to review the Company's financial information in its entirety and not rely on a single financial measure.
Key Terms for our Key Metrics and Non-GAAP Financial Measures
Marketplace revenue: includes the sale of parts and assemblies on our platform.
Supplier service revenue: includes the sales of marketing and advertising services and, to a lesser extent, financial service products, SaaS-based solutions and the sale of supplies, which was discontinued during the second quarter of 2023.
Active Buyers: The Company defines "buyers" as individuals who have placed an order to purchase on-demand parts or assemblies on our marketplace. The Company defines Active Buyers as the number of buyers who have made at least one purchase on our marketplace during the last twelve months.
Active Suppliers: The Company defines "suppliers" as individuals or businesses that have been approved by us to either manufacture a product on our platform for a buyer or have utilized our supplier services, including our digital marketing services, data services, financial services or supplies. The Company defines Active Suppliers as suppliers that have used our platform at least once during the last twelve months to manufacture a product or buy tools or supplies. We adjusted the number of our 2022 active suppliers in 2023 to reflect an immaterial correction.
Percentage of Revenue from Existing Accounts: The Company defines an "account" as an individual entity, such as a sole proprietor with a single buyer or corporate entities with multiple buyers, having purchased at least one part on our marketplace. The Company defines an existing account as an account where at least one buyer has made a purchase on our marketplace.
Accounts with Last Twelve-Month Spend of At Least $50,000: The Company defines Accounts with Last Twelve-Month Spend of At Least $50,000 as an account that has spent at least $50,000 on our marketplace in the most recent twelve-month period.
Active Paying Suppliers: The Company defines Active Paying Suppliers as individuals or businesses who have purchased one or more of our supplier services, including digital marketing services, data services, financial services or supplies on our platforms, during the last twelve months.
Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA): The Company defines Adjusted EBITDA as net loss, adjusted for interest expense, interest and dividend income and other expenses, income tax provision (benefit), and certain other non-cash or non-recurring items impacting net loss from time to time, principally comprised of depreciation and amortization, amortization of lease intangible, stock-based compensation, charitable contributions of common stock, income from unconsolidated joint venture, impairment of assets, lease abandonment, restructuring charges, costs to exit the supplies business and acquisition and other adjustments not reflective of the Company's ongoing business, such as adjustments related to purchase accounting, the revaluation of contingent consideration and transaction costs.
Non-GAAP net loss: The Company defines non-GAAP net loss as net loss adjusted for depreciation and amortization, stock-based compensation, amortization of lease intangible, amortization of deferred costs on convertible notes, loss on marketable securities, loss on sale of property and equipment, charitable contributions of common stock, impairment of assets, lease abandonment and termination costs, restructuring charges, costs to exit the supplies business and acquisition and other adjustments not reflective of the Company's ongoing business, such as adjustments related to purchase accounting, the revaluation of contingent consideration and transaction costs.
Non-GAAP Earnings Per Share, basic and diluted (Non-GAAP EPS, basic and diluted): The Company calculates non-GAAP earnings per share, basic and diluted as non-GAAP net loss divided by weighted average number of common stock outstanding.
Management believes that the exclusion of certain expenses and gains in calculating Adjusted EBITDA, non-GAAP net loss and non-GAAP EPS, basic and diluted provides a useful measure for period-to-period comparisons of the Company's underlying core revenue and operating costs that is focused more closely on the current costs necessary to operate the Company's businesses and reflects its ongoing business in a manner that allows for meaningful analysis of trends. Management also believes that excluding certain non-cash charges can be useful because the amount of such expenses is the result of long-term investment decisions made in previous periods rather than day-to-day operating decisions.
About Xometry
Xometry's (NASDAQ:XMTR) AI-powered marketplace, popular Thomasnet® industrial sourcing platform and suite of cloud-based services are rapidly digitizing the $2 trillion manufacturing industry. Xometry provides manufacturers the critical resources they need to grow their business and makes it easy for buyers to create locally resilient supply chains. The Xometry Instant Quoting Engine® leverages millions of pieces of data to analyze complex parts in real-time, matches buyers with the right suppliers globally, and provides accurate pricing and lead times. Learn more at www.xometry.com or follow @xometry.
Conference Call and Webcast Information
The Company will host a conference call and webcast to discuss the results at 8:30 a.m. ET (5:30 a.m. PT) on February 29, 2024. In addition to issuing a press release, the Company will post an earnings presentation to its investor website at investors.xometry.com.
Xometry, Inc. Fourth Quarter and Full Year 2023 Earnings Presentation and Conference Call
- 8:30 a.m. Eastern / 5:30 a.m. Pacific on Thursday, February 29, 2024
- To register please use the following link: https://register.vevent.com/register/BIe8fa0a130127401593eefccfb6625781
- You may also visit the Xometry Investor Relations Homepage at investors.xometry.com to listen to a live webcast of the call
Cautionary Information Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which statements involve substantial risks and uncertainties. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expect," "plan," "anticipate," "could," "would," "intend," "target," "project," "contemplate," "believe," "estimate," "predict," "potential" or "continue" or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Forward-looking statements in this press release include, but are not limited to, our beliefs regarding our financial position and operating performance, including our outlook and guidance for the first quarter 2024, our expectations regarding our full year marketplace and supplier services revenue and our ability to achieve Adjusted EBITDA profitability in the third quarter of 2024; our initiatives for growth; the impact of the appointment of James Miln on our long-term growth and profitability; and statements regarding our strategy, products and platform capabilities. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected, including risks and uncertainties related to: competition, managing our growth, financial performance, our ability to forecast our performance due to our limited operating history, investments in new products or offerings, our ability to attract buyers and sellers to our marketplace, legal proceedings and regulatory matters and developments, any future changes to our business or our financial or operating model, our brand and reputation, and the impact of fluctuations in general macroeconomic conditions, such as the current inflationary environment and rising interest rates. The forward-looking statements contained in this press release are also subject to other risks and uncertainties that could cause actual results to differ from the results predicted, including those more fully described in our filings with the SEC, including our Annual Report on Form 10-K for the year ended December 31, 2023, our Quarterly Reports on Form 10-Q, and other filings and reports that we may file from time to time with the SEC. All forward-looking statements in this press release are based on information available to Xometry and assumptions and beliefs as of the date hereof, and we disclaim any obligation to update any forward-looking statements, except as required by law.
| Investor Contact: | Media Contact: |
| Shawn Milne VP Investor Relations 240-335-8132 shawn.milne@xometry.com | Matthew Hutchison Corporate Communications for Xometry 415-583-2119 matthew.hutchison@xometry.com |
| Xometry, Inc. and Subsidiaries(1) Consolidated Balance Sheets (In thousands, except share and per share data) (Unaudited) | ||||||||
| December 31, | December 31, | |||||||
| 2023 | 2022 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 53,424 | $ | 65,662 | ||||
| Marketable securities | 215,352 | 253,770 | ||||||
| Accounts receivable, less allowance for credit losses of $2.4 million and $2.0 million as of December 31, 2023 and 2022 | 70,102 | 49,277 | ||||||
| Inventory | 2,885 | 1,571 | ||||||
| Prepaid expenses | 5,571 | 7,591 | ||||||
| Other current assets | 8,897 | 9,373 | ||||||
| Total current assets | 356,231 | 387,244 | ||||||
| Property and equipment, net | 35,637 | 19,079 | ||||||
| Operating lease right-of-use assets | 12,251 | 25,923 | ||||||
| Investment in unconsolidated joint venture | 4,114 | 4,068 | ||||||
| Intangible assets, net | 35,768 | 39,351 | ||||||
| Goodwill | 262,915 | 258,036 | ||||||
| Other assets | 471 | 413 | ||||||
| Total assets | $ | 707,387 | $ | 734,114 | ||||
| Liabilities and stockholders' equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 24,710 | $ | 12,437 | ||||
| Accrued expenses | 41,845 | 33,433 | ||||||
| Contract liabilities | 7,357 | 8,729 | ||||||
| Income taxes payable | 2,484 | 3,956 | ||||||
| Operating lease liabilities, current portion | 6,799 | 5,471 | ||||||
| Total current liabilities | 83,195 | 64,026 | ||||||
| Convertible notes | 281,769 | 279,909 | ||||||
| Operating lease liabilities, net of current portion | 10,951 | 16,940 | ||||||
| Deferred income taxes | 275 | 429 | ||||||
| Other liabilities | 778 | 1,011 | ||||||
| Total liabilities | 376,968 | 362,315 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders' equity | ||||||||
| Preferred stock, $0.000001 par value. Authorized; 50,000,000 shares; zero shares issued and outstanding as of December 31, 2023 and 2022, respectively | - | - | ||||||
| Class A Common stock, $0.000001 par value. Authorized; 750,000,000 shares; 45,489,379 shares and 44,822,264 shares issued and outstanding as of December 31, 2023 and 2022, respectively | - | - | ||||||
| Class B Common stock, $0.000001 par value. Authorized; 5,000,000 shares; 2,676,154 shares issued and outstanding as of December 31, 2023 and 2022, respectively | - | - | ||||||
| Additional paid-in capital | 648,317 | 623,081 | ||||||
| Accumulated other comprehensive income | 855 | 28 | ||||||
| Accumulated deficit | (319,872 | ) | (252,400 | ) | ||||
| Total stockholders' equity | 329,300 | 370,709 | ||||||
| Noncontrolling interest | 1,119 | 1,090 | ||||||
| Total equity | 330,419 | 371,799 | ||||||
| Total liabilities and stockholders' equity | $ | 707,387 | $ | 734,114 | ||||
(1) Our 2022 results have been revised to reflect immaterial corrections related to certain captions within the Consolidated Balance Sheet, Consolidated Statement of Operations and Comprehensive Loss and Consolidated Statement of Cash Flows. See tables below for additional details with respect to the line items impacted.
| Xometry, Inc. and Subsidiaries(1) Consolidated Statements of Operations and Comprehensive Loss (In thousands, except share and per share amounts) (Unaudited) | ||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Revenue | $ | 128,145 | $ | 98,061 | $ | 463,406 | $ | 380,921 | ||||||||
| Cost of revenue | 79,060 | 62,859 | 285,147 | 234,930 | ||||||||||||
| Gross profit | 49,085 | 35,202 | 178,259 | 145,991 | ||||||||||||
| Sales and marketing | 25,373 | 24,664 | 93,688 | 84,371 | ||||||||||||
| Operations and support | 12,922 | 12,434 | 52,372 | 48,628 | ||||||||||||
| Product development | 8,892 | 8,315 | 34,462 | 31,013 | ||||||||||||
| General and administrative | 14,437 | 15,103 | 70,916 | 58,246 | ||||||||||||
| Impairment of assets | - | 380 | 397 | 824 | ||||||||||||
| Total operating expenses | 61,624 | 60,896 | 251,835 | 223,082 | ||||||||||||
| Loss from operations | (12,539 | ) | (25,694 | ) | (73,576 | ) | (77,091 | ) | ||||||||
| Other income (expenses) | ||||||||||||||||
| Interest expense | (1,188 | ) | (1,246 | ) | (4,784 | ) | (4,418 | ) | ||||||||
| Interest and dividend income | 2,959 | 2,201 | 11,607 | 4,115 | ||||||||||||
| Other expenses | (355 | ) | (450 | ) | (1,511 | ) | (2,183 | ) | ||||||||
| Income (loss) from unconsolidated joint venture | 9 | (30 | ) | 446 | 570 | |||||||||||
| Total other income (expenses) | 1,425 | 475 | 5,758 | (1,916 | ) | |||||||||||
| Loss before income taxes | (11,114 | ) | (25,219 | ) | (67,818 | ) | (79,007 | ) | ||||||||
| Benefit (provision) for income taxes | 561 | (595 | ) | 353 | (36 | ) | ||||||||||
| Net loss | (10,553 | ) | (25,814 | ) | (67,465 | ) | (79,043 | ) | ||||||||
| Net (loss) income attributable to noncontrolling interest | (2 | ) | (1 | ) | 7 | 16 | ||||||||||
| Net loss attributable to common stockholders | $ | (10,551 | ) | $ | (25,813 | ) | $ | (67,472 | ) | $ | (79,059 | ) | ||||
| Net loss per share, basic and diluted, of Class A and Class B common stock | $ | (0.22 | ) | $ | (0.54 | ) | $ | (1.41 | ) | $ | (1.68 | ) | ||||
| Weighted-average number of shares outstanding used to compute net loss per share, basic and diluted, of Class A and Class B common stock | 48,096,142 | 47,457,139 | 47,914,039 | 47,158,247 | ||||||||||||
| Comprehensive loss: | ||||||||||||||||
| Foreign currency translation | $ | 91 | $ | 492 | $ | 849 | $ | (81 | ) | |||||||
| Total other comprehensive income (loss) | 91 | 492 | 849 | (81 | ) | |||||||||||
| Net loss | (10,553 | ) | (25,814 | ) | (67,465 | ) | (79,043 | ) | ||||||||
| Comprehensive loss | (10,462 | ) | (25,322 | ) | (66,616 | ) | (79,124 | ) | ||||||||
| Comprehensive (loss) income attributable to noncontrolling interest | (16 | ) | (29 | ) | 29 | 56 | ||||||||||
| Total comprehensive loss attributable to common stockholders | $ | (10,446 | ) | $ | (25,293 | ) | $ | (66,645 | ) | $ | (79,180 | ) | ||||
(1) Our 2022 results have been revised to reflect immaterial corrections related to certain captions within the Consolidated Balance Sheet, Consolidated Statement of Operations and Comprehensive Loss and Consolidated Statement of Cash Flows. See tables below for additional details with respect to the line items impacted.
| Xometry, Inc. and Subsidiaries(1) Consolidated Statements of Cash Flows (In thousands) (Unaudited) | ||||||||||||
| Year Ended December 31, | ||||||||||||
| 2023 | 2022 | 2021 | ||||||||||
| Cash flows from operating activities: | ||||||||||||
| Net loss | $ | (67,465 | ) | $ | (79,043 | ) | $ | (61,381 | ) | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||
| Depreciation and amortization | 10,738 | 7,819 | 3,596 | |||||||||
| Impairment of assets | 397 | 824 | - | |||||||||
| Reduction in carrying amount of right-of-use asset | 14,355 | 7,236 | 1,056 | |||||||||
| Stock based compensation | 22,118 | 19,172 | 7,395 | |||||||||
| Non-cash interest expense | - | - | 111 | |||||||||
| Loss on debt extinguishment | - | - | 272 | |||||||||
| Revaluation of contingent consideration | 571 | 817 | - | |||||||||
| (Income) loss from unconsolidated joint venture | (46 | ) | 130 | (41 | ) | |||||||
| Donation of common stock | 1,029 | 2,272 | 2,226 | |||||||||
| Losses on marketable securities | - | 1,855 | 2,002 | |||||||||
| Loss on sale of property and equipment | 92 | 47 | 20 | |||||||||
| Inventory write-off | 223 | 133 | - | |||||||||
| Amortization of deferred costs on convertible notes | 1,860 | 1,718 | - | |||||||||
| Deferred taxes benefit | (154 | ) | (653 | ) | (179 | ) | ||||||
| Restructuring charge | - | 1,549 | - | |||||||||
| Changes in other assets and liabilities: | ||||||||||||
| Accounts receivable, net | (20,594 | ) | (17,012 | ) | (11,117 | ) | ||||||
| Inventory | (1,550 | ) | 351 | 293 | ||||||||
| Prepaid expenses | 1,669 | (1,616 | ) | (4,025 | ) | |||||||
| Other assets | (80 | ) | (4,116 | ) | 464 | |||||||
| Accounts payable | 6,743 | (215 | ) | 5,215 | ||||||||
| Accrued expenses | 7,453 | 406 | (12,008 | ) | ||||||||
| Contract liabilities | (1,404 | ) | 735 | (1,625 | ) | |||||||
| Lease liabilities | (5,520 | ) | (5,727 | ) | (845 | ) | ||||||
| Income taxes payable | (312 | ) | 743 | - | ||||||||
| Net cash used in operating activities | (29,877 | ) | (62,575 | ) | (68,571 | ) | ||||||
| Cash flows from investing activities: | ||||||||||||
| Purchases of marketable securities | (11,582 | ) | (284,096 | ) | (267,467 | ) | ||||||
| Proceeds from sale of marketable securities | 50,000 | 58,927 | 235,000 | |||||||||
| Purchases of property and equipment | (18,486 | ) | (13,650 | ) | (6,262 | ) | ||||||
| Proceeds from life insurance | - | - | 627 | |||||||||
| Proceeds from sale of property and equipment | 223 | 189 | - | |||||||||
| Cash paid for business combination, net of cash acquired | (3,349 | ) | - | (174,646 | ) | |||||||
| Net cash provided by (used in) investing activities | 16,806 | (238,630 | ) | (212,748 | ) | |||||||
| Cash flows from financing activities: | ||||||||||||
| Proceeds from initial public offering, net of underwriters' discount | - | - | 325,263 | |||||||||
| Payments in connection with initial public offering | - | - | (3,678 | ) | ||||||||
| Proceeds from stock options exercised | 1,909 | 3,715 | 2,291 | |||||||||
| Repayment of term loan | - | - | (16,136 | ) | ||||||||
| Proceeds from the exercise of warrants | - | - | 40 | |||||||||
| Proceeds from issuance of convertible notes | - | 287,500 | - | |||||||||
| Costs incurred in connection with issuance of convertible notes | - | (9,309 | ) | - | ||||||||
| Payment of contingent consideration | (842 | ) | (932 | ) | - | |||||||
| Payments on finance lease obligations | - | (2 | ) | (12 | ) | |||||||
| Net cash provided by financing activities | 1,067 | 280,972 | 307,768 | |||||||||
| Effect of foreign currency translation on cash and cash equivalents | (234 | ) | (367 | ) | (61 | ) | ||||||
| Net (decrease) increase in cash and cash equivalents | (12,238 | ) | (20,600 | ) | 26,388 | |||||||
| Cash and cash equivalents at beginning of the year | 65,662 | 86,262 | 59,874 | |||||||||
| Cash and cash equivalents at end of the year | $ | 53,424 | $ | 65,662 | $ | 86,262 | ||||||
| Supplemental cash flow information: | ||||||||||||
| Cash paid for interest | $ | 2,875 | $ | 1,414 | $ | 907 | ||||||
| Non-cash investing and financing activities: | ||||||||||||
| Non-cash purchase of property and equipment | 5,353 | 279 | - | |||||||||
| Non-cash consideration in connection with business combination | 1,593 | (518 | ) | 2,339 | ||||||||
| Shares issued in business combinations | - | - | 102,888 | |||||||||
(1) Our 2022 results have been revised to reflect immaterial corrections related to certain captions within the Consolidated Balance Sheet, Consolidated Statement of Operations and Comprehensive Loss and Consolidated Statement of Cash Flows. See tables below for additional details with respect to the line items impacted.
| Xometry, Inc. and Subsidiaries Reconciliations of Non-GAAP Financial Measures (In thousands, except share and per share amounts) (Unaudited) | ||||||||||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Adjusted EBITDA: | ||||||||||||||||
| Net loss(1) | $ | (10,553 | ) | $ | (25,814 | ) | $ | (67,465 | ) | $ | (79,043 | ) | ||||
| Add (deduct): | ||||||||||||||||
| Interest expense, interest and dividend income and other expenses | (1,416 | ) | (505 | ) | (5,312 | ) | 2,486 | |||||||||
| Depreciation and amortization(2) | 2,799 | 2,103 | 10,738 | 7,819 | ||||||||||||
| Amortization of lease intangible | 180 | 333 | 950 | 1,332 | ||||||||||||
| Provision (benefit) for income taxes | (561 | ) | 595 | (353 | ) | 36 | ||||||||||
| Stock-based compensation(3) | 5,896 | 5,124 | 22,118 | 19,172 | ||||||||||||
| Lease abandonment(4) | - | - | 8,706 | - | ||||||||||||
| Acquisition and other(5) | 481 | 566 | 824 | (676 | ) | |||||||||||
| Charitable contribution of common stock | 333 | - | 1,029 | 2,272 | ||||||||||||
| Income (loss) from unconsolidated joint venture | (9 | ) | 30 | (446 | ) | (570 | ) | |||||||||
| Impairment of assets | - | 380 | 397 | 824 | ||||||||||||
| Restructuring charge(6) | - | 1,549 | 738 | 1,549 | ||||||||||||
| Costs to exit the supplies business | - | - | 586 | - | ||||||||||||
| Adjusted EBITDA | $ | (2,850 | ) | $ | (15,639 | ) | $ | (27,490 | ) | $ | (44,799 | ) | ||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Non-GAAP Net Loss: | ||||||||||||||||
| Net loss(1) | $ | (10,553 | ) | $ | (25,814 | ) | $ | (67,465 | ) | $ | (79,043 | ) | ||||
| Add (deduct): | ||||||||||||||||
| Depreciation and amortization(2) | 2,799 | 2,103 | 10,738 | 7,819 | ||||||||||||
| Stock-based compensation(3) | 5,896 | 5,124 | 22,118 | 19,172 | ||||||||||||
| Amortization of lease intangible | 180 | 333 | 950 | 1,332 | ||||||||||||
| Amortization of deferred costs on convertible notes | 464 | 468 | 1,860 | 1,718 | ||||||||||||
| Loss on marketable securities | - | 196 | - | 1,855 | ||||||||||||
| Acquisition and other(5) | 481 | 566 | 824 | (676 | ) | |||||||||||
| Loss on sale of property and equipment | - | (24 | ) | 92 | 47 | |||||||||||
| Charitable contribution of common stock | 333 | - | 1,029 | 2,272 | ||||||||||||
| Lease abandonment and termination(4) | - | - | 8,778 | - | ||||||||||||
| Impairment of assets | - | 380 | 397 | 824 | ||||||||||||
| Restructuring charge(6) | - | 1,549 | 738 | 1,549 | ||||||||||||
| Costs to exit the supplies business | - | - | 586 | - | ||||||||||||
| Non-GAAP Net Loss | $ | (400 | ) | $ | (15,119 | ) | $ | (19,355 | ) | $ | (43,131 | ) | ||||
| Weighted-average number of shares outstanding used to compute Non-GAAP Net Loss per share, basic and diluted, of Class A and Class B common stock | 48,096,142 | 47,457,139 | 47,914,039 | 47,158,247 | ||||||||||||
| EPS, basic and diluted, of Class A and Class B common stock | $ | (0.22 | ) | $ | (0.54 | ) | $ | (1.41 | ) | $ | (1.68 | ) | ||||
| Non-GAAP EPS, basic and diluted, of Class A and Class B common stock | $ | (0.01 | ) | $ | (0.32 | ) | $ | (0.40 | ) | $ | (0.91 | ) | ||||
(1) Our 2022 results have been revised to reflect immaterial corrections related to certain captions within the Consolidated Balance Sheet, Consolidated Statement of Operations and Comprehensive Loss and Consolidated Statement of Cash Flows. See tables below for additional details with respect to the line items impacted.
(2) Represents depreciation expense of the Company's long-lived tangible assets and amortization expense of its finite-lived intangible assets, as included in the Company's GAAP results of operations.
(3) Represents the non-cash expense related to stock-based awards granted to employees, as included in the Company's GAAP results of operations.
(4) Amount is recorded in general and administrative and/or other expenses.
(5) Includes adjustments related to purchase accounting, the revaluation of contingent consideration and transaction costs.
(6) Costs associated with the a reduction in workforce.
| Xometry, Inc. and Subsidiaries(1) Segment Results (In thousands) (Unaudited) | ||||||||||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Segment Revenue: | ||||||||||||||||
| U.S. | $ | 110,574 | $ | 87,995 | $ | 403,289 | $ | 347,710 | ||||||||
| International | 17,571 | 10,066 | 60,117 | 33,211 | ||||||||||||
| Total revenue | $ | 128,145 | $ | 98,061 | $ | 463,406 | $ | 380,921 | ||||||||
| Segment Net Loss: | ||||||||||||||||
| U.S. | $ | (5,947 | ) | $ | (21,899 | ) | $ | (49,689 | ) | $ | (61,792 | ) | ||||
| International | (4,604 | ) | (3,914 | ) | (17,783 | ) | (17,267 | ) | ||||||||
| Total net loss attributable to common stockholders | $ | (10,551 | ) | $ | (25,813 | ) | $ | (67,472 | ) | $ | (79,059 | ) | ||||
(1) Our 2022 results have been revised to reflect immaterial corrections related to certain captions within the Consolidated Balance Sheet, Consolidated Statement of Operations and Comprehensive Loss and Consolidated Statement of Cash Flows. See tables below for additional details with respect to the line items impacted.
| Xometry, Inc. and Subsidiaries Supplemental Information (In thousands) (Unaudited) | ||||||||||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Summary of Stock-based Compensation Expense | ||||||||||||||||
| Sales and marketing | $ | 1,456 | $ | 804 | $ | 4,909 | $ | 3,875 | ||||||||
| Operations and support | 2,029 | 2,007 | 7,719 | 6,886 | ||||||||||||
| Product development | 1,455 | 1,181 | 5,345 | 4,300 | ||||||||||||
| General and administrative | 956 | 1,132 | 4,145 | 4,111 | ||||||||||||
| Total stock-based compensation expense | $ | 5,896 | $ | 5,124 | $ | 22,118 | $ | 19,172 | ||||||||
| Summary of Depreciation and Amortization Expense | ||||||||||||||||
| Cost of revenue | $ | 52 | $ | (17 | ) | $ | 172 | $ | 82 | |||||||
| Sales and marketing | 782 | 776 | 3,162 | 3,102 | ||||||||||||
| Operations and support | 32 | 15 | 174 | 57 | ||||||||||||
| Product development | 1,976 | 1,046 | 5,974 | 3,483 | ||||||||||||
| General and administrative | (43 | ) | 283 | 1,256 | 1,095 | |||||||||||
| Total depreciation and amortization expense | $ | 2,799 | $ | 2,103 | $ | 10,738 | $ | 7,819 | ||||||||
| Restructuring Charge | ||||||||||||||||
| Sales and marketing | $ | - | $ | 506 | $ | 224 | $ | 506 | ||||||||
| Operations and support | - | 432 | 230 | 432 | ||||||||||||
| Product development | - | 458 | 117 | 458 | ||||||||||||
| General and administrative | - | 153 | 167 | 153 | ||||||||||||
| Total restructuring charge | $ | - | $ | 1,549 | $ | 738 | $ | 1,549 | ||||||||
| Xometry, Inc. and Subsidiaries Immaterial Corrections To Previously Issued Consolidated Financial Statements (In thousands, except per share amounts) (Unaudited) | ||||||||||||
| December 31, 2022 | ||||||||||||
| Consolidated Balance Sheet | As Reported | Corrections | As Adjusted | |||||||||
| Assets | ||||||||||||
| Accounts receivable | $ | 49,188 | $ | 89 | $ | 49,277 | ||||||
| Other current assets | 12,273 | (2,900 | ) | 9,373 | ||||||||
| Total current assets | 390,055 | (2,811 | ) | 387,244 | ||||||||
| Total assets | 736,925 | (2,811 | ) | 734,114 | ||||||||
| Liabilities and stockholders' equity | - | |||||||||||
| Accrued expenses | 33,430 | 3 | 33,433 | |||||||||
| Contract liabilities | 8,509 | 220 | 8,729 | |||||||||
| Total current liabilities | 63,803 | 223 | 64,026 | |||||||||
| Total liabilities | 362,092 | 223 | 362,315 | |||||||||
| Accumulated deficit | (249,366 | ) | (3,034 | ) | (252,400 | ) | ||||||
| Total liabilities and stockholders' equity | 736,925 | (2,811 | ) | 734,114 | ||||||||
| Three Months Ended December 31, 2022 | Year Ended December 31, 2022 | |||||||||||||||||||||||
| Consolidated Statement of Operations and Comprehensive Loss | As Reported | Corrections | As Adjusted | As Reported | Corrections | As Adjusted | ||||||||||||||||||
| Revenue | $ | 98,196 | $ | (135 | ) | $ | 98,061 | $ | 381,053 | $ | (132 | ) | $ | 380,921 | ||||||||||
| Cost of revenue | 62,166 | 693 | 62,859 | 233,487 | 1,443 | 234,930 | ||||||||||||||||||
| Gross profit | 36,030 | (828 | ) | 35,202 | 147,566 | (1,575 | ) | 145,991 | ||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||
| Sales and marketing | 24,376 | 288 | 24,664 | 83,222 | 1,149 | 84,371 | ||||||||||||||||||
| Operations and support | 12,414 | 20 | 12,434 | 48,572 | 56 | 48,628 | ||||||||||||||||||
| General and administrative | 14,849 | 254 | 15,103 | 57,992 | 254 | 58,246 | ||||||||||||||||||
| Total operating expenses | 60,334 | 562 | 60,896 | 221,623 | 1,459 | 223,082 | ||||||||||||||||||
| Loss from operations | (24,304 | ) | (1,390 | ) | (25,694 | ) | (74,057 | ) | (3,034 | ) | (77,091 | ) | ||||||||||||
| Loss before income taxes | (23,829 | ) | (1,390 | ) | (25,219 | ) | (75,973 | ) | (3,034 | ) | (79,007 | ) | ||||||||||||
| Net loss | (24,424 | ) | (1,390 | ) | (25,814 | ) | (76,009 | ) | (3,034 | ) | (79,043 | ) | ||||||||||||
| Net loss attributable to common stockholders | (24,423 | ) | (1,390 | ) | (25,813 | ) | (76,025 | ) | (3,034 | ) | (79,059 | ) | ||||||||||||
| Net loss per share, basic and diluted, of Class A and Class B common stock | (0.51 | ) | (0.03 | ) | (0.54 | ) | (1.61 | ) | (0.07 | ) | (1.68 | ) | ||||||||||||
| Year Ended December 31, 2022 | ||||||||||||
| Consolidated Statement of Cash Flow | As Reported | Corrections | As Adjusted | |||||||||
| Net loss | $ | (76,009 | ) | $ | (3,034 | ) | $ | (79,043 | ) | |||
| Changes in operating assets and liabilities | ||||||||||||
| Accounts receivable, net | (16,923 | ) | (89 | ) | (17,012 | ) | ||||||
| Other assets, current and long term | (7,016 | ) | 2,900 | (4,116 | ) | |||||||
| Accrued expenses | 403 | 3 | 406 | |||||||||
| Contract liabilities | 515 | 220 | 735 | |||||||||
| Xometry, Inc. and Subsidiaries Immaterial Corrections To Previously Issued Consolidated Financial Statements (In thousands, except per share amounts) (Unaudited) | ||||||||||||||||||||||||
| Three Months Ended December 31, 2022 | Year Ended December 31, 2022 | |||||||||||||||||||||||
| As Reported | Corrections | As Adjusted | As Reported | Corrections | As Adjusted | |||||||||||||||||||
| Disaggregated Revenue and Cost of Revenue | ||||||||||||||||||||||||
| Marketplace | ||||||||||||||||||||||||
| Revenue | $ | 79,062 | $ | 86 | $ | 79,148 | $ | 303,134 | $ | 89 | $ | 303,223 | ||||||||||||
| Cost of revenue | 57,630 | 693 | 58,323 | 216,336 | 1,443 | 217,779 | ||||||||||||||||||
| Gross profit | $ | 21,432 | $ | (607 | ) | $ | 20,825 | $ | 86,798 | $ | (1,354 | ) | $ | 85,444 | ||||||||||
| Supplier Services | ||||||||||||||||||||||||
| Revenue | $ | 19,134 | $ | (221 | ) | $ | 18,913 | $ | 77,919 | $ | (221 | ) | $ | 77,698 | ||||||||||
| Cost of revenue | 4,536 | - | 4,536 | 17,151 | - | 17,151 | ||||||||||||||||||
| Gross profit | $ | 14,598 | $ | (221 | ) | $ | 14,377 | $ | 60,768 | $ | (221 | ) | $ | 60,547 | ||||||||||
| Three Months Ended December 31, 2022 | Year Ended December 31, 2022 | |||||||||||||||||||||||
| As Reported | Corrections | As Adjusted | As Reported | Corrections | As Adjusted | |||||||||||||||||||
| Segments Results | ||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||
| U.S. | $ | 88,130 | $ | (135 | ) | $ | 87,995 | $ | 347,842 | $ | (132 | ) | $ | 347,710 | ||||||||||
| Losses | ||||||||||||||||||||||||
| U.S. | $ | (20,509 | ) | $ | (1,390 | ) | $ | (21,899 | ) | $ | (58,758 | ) | $ | (3,034 | ) | $ | (61,792 | ) | ||||||
| Three Months Ended December 31, 2022 | Year Ended December 31, 2022 | |||||||||||||||||||||||
| Non-GAAP Financial Measurements | As Reported | Corrections | As Adjusted | As Reported | Corrections | As Adjusted | ||||||||||||||||||
| Adjusted EBITDA | $ | (14,249 | ) | $ | (1,390 | ) | $ | (15,639 | ) | $ | (41,765 | ) | $ | (3,034 | ) | $ | (44,799 | ) | ||||||
| Non-GAAP net loss | (13,729 | ) | (1,390 | ) | (15,119 | ) | (40,097 | ) | (3,034 | ) | (43,131 | ) | ||||||||||||
| Non-GAAP net loss EPS, basic and diluted, of Class A and Class B common stock | (0.29 | ) | (0.03 | ) | (0.32 | ) | (0.85 | ) | (0.06 | ) | (0.91 | ) | ||||||||||||
