Press Release
View printer-friendly version << BackThird Quarter 2021 Financial Highlights, from continuing operations
• | Total net revenue was |
• | Gross profit was |
• | Income from continuing operations was |
• | Diluted earnings per share was |
• | Adjusted EBITDA (non-GAAP) was |
• | YTD net cash provided by operating activities was |
• | At the end of the third quarter, cash and cash equivalents totaled |
"As we lapped our highest sales growth quarter since 2004, Overstock delivered another quarter of strong financial results. The Overstock business model – with its asset-light structure and broadly distributed supply chain – is particularly well suited for the current high-demand and low-supply market driven by significant industry-wide supply chain disruptions. We have been able to navigate the current global supply chain challenges well," said Overstock CEO
Third Quarter 2021 Operational Highlights*
• | Active customers were 8.7 million, an increase of 5% year over year |
• | Last Twelve Months (LTM) net revenue per active customer was |
• | Orders delivered were 3.2 million, a decrease of 22% year over year |
• | Average order value was |
• | Orders per active customer, measured as LTM orders divided by active customers, was 1.68, an increase of 3% year over year |
• | Orders placed on a mobile device were 50.2% of gross merchandise sales |
*Certain terms (active customers, LTM net revenue per active customer, orders delivered, average order value, and orders per active customer) are defined under "Supplemental Operational Data" below.
Earnings Webcast Information
Overstock will hold a conference call and webcast to discuss its third quarter 2021 financial results on
A replay of the conference call will be available at http://investors.overstock.com, starting two hours after the live call has ended. An audio replay of the webcast will be available via telephone starting at
Questions may be emailed in advance of the call to ir@overstock.com.
About
O,
Cautionary Note Regarding Forward-Looking Statements
This press release and the
Contacts Investor Relations: ir@overstock.com |
Media Relations: pr@overstock.com |
Overstock.com, Inc. Consolidated Balance Sheets (Unaudited) (in thousands, except per share data) |
|||||||
2021 |
2020 |
||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 512,188 | $ | 495,425 | |||
Restricted cash | 228 | 1,197 | |||||
Accounts receivable, net | 25,172 | 22,867 | |||||
Inventories | 5,782 | 6,243 | |||||
Prepaids and other current assets | 21,302 | 22,879 | |||||
Current assets of discontinued operations | — | 34,129 | |||||
Total current assets | 564,672 | 582,740 | |||||
Property and equipment, net | 109,784 | 113,767 | |||||
Deferred tax assets, net | 37,955 | 37 | |||||
6,160 | 6,160 | ||||||
Equity securities | 330,196 | 1,412 | |||||
Operating lease right-of-use assets | 13,367 | 17,297 | |||||
Other long-term assets, net | 2,783 | 2,646 | |||||
Long-term assets of discontinued operations | — | 106,155 | |||||
Total assets | $ | 1,064,917 | $ | 830,214 | |||
Liabilities and Stockholders' Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 124,763 | $ | 109,759 | |||
Accrued liabilities | 103,898 | 123,646 | |||||
Unearned revenue | 65,206 | 72,165 | |||||
Operating lease liabilities, current | 5,157 | 5,152 | |||||
Other current liabilities | 3,454 | 2,935 | |||||
Current liabilities of discontinued operations | — | 13,924 | |||||
Total current liabilities | 302,478 | 327,581 | |||||
Long-term debt, net | 38,837 | 41,334 | |||||
Operating lease liabilities, non-current | 9,095 | 13,206 | |||||
Other long-term liabilities | 5,393 | 4,082 | |||||
Long-term liabilities of discontinued operations | — | 7,685 | |||||
Total liabilities | 355,803 | 393,888 | |||||
Stockholders' equity: | |||||||
Preferred stock, |
|||||||
Series A-1, issued and outstanding - 4,204 and 4,204 | — | — | |||||
Series B, issued and outstanding - 357 and 357 | — | — | |||||
Common stock, |
|||||||
Issued shares - 46,610 and 46,331 | |||||||
Outstanding shares - 43,014 and 42,768 | 4 | 4 | |||||
Additional paid-in capital | 957,060 | 970,873 | |||||
Accumulated deficit | (168,803 | ) | (525,233 | ) | |||
Accumulated other comprehensive loss | (541 | ) | (553 | ) | |||
(78,606 | ) | (71,399 | ) | ||||
Equity attributable to stockholders of |
709,114 | 373,692 | |||||
Equity attributable to noncontrolling interests | — | 62,634 | |||||
Total stockholders' equity | 709,114 | 436,326 | |||||
Total liabilities and stockholders' equity | $ | 1,064,917 | $ | 830,214 |
Overstock.com, Inc. Consolidated Statements of Income (Unaudited) (in thousands, except per share data) |
|||||||||||||||
Three months ended |
Nine months ended |
||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
Net revenue | $ | 689,390 | $ | 717,695 | $ | 2,143,787 | $ | 1,824,249 | |||||||
Cost of goods sold | 532,682 | 548,982 | 1,658,729 | 1,403,418 | |||||||||||
Gross profit | 156,708 | 168,713 | 485,058 | 420,831 | |||||||||||
Operating expenses | |||||||||||||||
Sales and marketing | 75,650 | 71,292 | 234,460 | 186,852 | |||||||||||
Technology | 31,178 | 29,934 | 92,084 | 86,278 | |||||||||||
General and administrative | 21,031 | 28,625 | 66,562 | 73,347 | |||||||||||
Total operating expenses | 127,859 | 129,851 | 393,106 | 346,477 | |||||||||||
Operating income | 28,849 | 38,862 | 91,952 | 74,354 | |||||||||||
Interest expense, net | (139 | ) | (264 | ) | (424 | ) | (639 | ) | |||||||
Other income (expense), net | (79 | ) | 59 | (7 | ) | 18 | |||||||||
Income from continuing operations before income taxes | 28,631 | 38,657 | 91,521 | 73,733 | |||||||||||
Provision (benefit) for income taxes | (1,795 | ) | 753 | (47,328 | ) | 1,756 | |||||||||
Income from continuing operations | 30,426 | 37,904 | 138,849 | 71,977 | |||||||||||
Income (loss) from discontinued operations, net of income taxes | — | (16,678 | ) | 217,246 | (35,935 | ) | |||||||||
Consolidated net income | 30,426 | 21,226 | 356,095 | 36,042 | |||||||||||
Less: Net loss attributable to noncontrolling interests—discontinued operations | — | (2,165 | ) | (335 | ) | (7,372 | ) | ||||||||
Net income attributable to stockholders of |
$ | 30,426 | $ | 23,391 | $ | 356,430 | $ | 43,414 | |||||||
Consolidated net income per share of common stock: | |||||||||||||||
Net income (loss) attributable to common shares—basic | |||||||||||||||
Continuing operations | $ | 0.64 | $ | 0.81 | $ | 2.91 | $ | 1.66 | |||||||
Discontinued operations | — | (0.31 | ) | 4.58 | (0.66 | ) | |||||||||
Total | $ | 0.64 | $ | 0.50 | $ | 7.49 | $ | 1.00 | |||||||
Net income (loss) attributable to common shares—diluted | |||||||||||||||
Continuing operations | $ | 0.63 | $ | 0.81 | $ | 2.89 | $ | 1.65 | |||||||
Discontinued operations | — | (0.31 | ) | 4.54 | (0.66 | ) | |||||||||
Total | $ | 0.63 | $ | 0.50 | $ | 7.43 | $ | 0.99 | |||||||
Weighted average shares of common stock outstanding: | |||||||||||||||
Basic | 43,014 | 41,595 | 42,970 | 40,697 | |||||||||||
Diluted | 43,324 | 42,202 | 43,320 | 41,030 |
Overstock.com, Inc. Consolidated Statements of Cash Flows (Unaudited) (in thousands) |
|||||||
Nine months ended |
|||||||
2021 | 2020 | ||||||
Cash flows from operating activities: | |||||||
Consolidated net income | $ | 356,095 | $ | 36,042 | |||
(Income) loss from discontinued operations, net of income taxes | (217,246 | ) | 35,935 | ||||
Adjustments to reconcile consolidated net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 14,332 | 16,288 | |||||
Non-cash operating lease cost | 3,758 | 3,781 | |||||
Stock-based compensation to employees and directors | 7,649 | 6,201 | |||||
Increase in deferred income taxes, net | (51,749 | ) | 35 | ||||
Other non-cash adjustments | 1,400 | (59 | ) | ||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable, net | (2,305 | ) | (12,368 | ) | |||
Inventories | 461 | (1,027 | ) | ||||
Prepaids and other current assets | 3,259 | (85 | ) | ||||
Other long-term assets, net | (1,050 | ) | (137 | ) | |||
Accounts payable | 14,831 | 44,011 | |||||
Accrued liabilities | (19,945 | ) | 57,619 | ||||
Unearned revenue | (6,959 | ) | 37,403 | ||||
Operating lease liabilities | (3,891 | ) | (4,756 | ) | |||
Other long-term liabilities | 1,444 | 2,941 | |||||
Net cash provided by continuing operating activities | 100,084 | 221,824 | |||||
Net cash used in discontinued operating activities | (17,128 | ) | (23,114 | ) | |||
Net cash provided by operating activities | 82,956 | 198,710 | |||||
Cash flows from investing activities: | |||||||
Contributions for capital calls | (41,122 | ) | — | ||||
Expenditures for property and equipment | (9,658 | ) | (12,008 | ) | |||
Other investing activities, net | (1,281 | ) | (161 | ) | |||
Net cash used in continuing investing activities | (52,061 | ) | (12,169 | ) | |||
Net cash used in discontinued investing activities | (29,703 | ) | (3,262 | ) | |||
Net cash used in investing activities | (81,764 | ) | (15,431 | ) | |||
Cash flows from financing activities: | |||||||
Payments on long-term debt | (2,191 | ) | (1,566 | ) | |||
Proceeds from long-term debt | — | 47,500 | |||||
Proceeds from sale of common stock, net of offering costs | — | 195,540 | |||||
Payments of taxes withheld upon vesting of restricted stock | (7,850 | ) | (2,317 | ) | |||
Other financing activities, net | (1 | ) | (5,054 | ) | |||
Net cash provided by (used in) continuing financing activities | (10,042 | ) | 234,103 | ||||
Net cash provided by discontinued financing activities | 2,085 | — | |||||
Net cash provided by (used in) financing activities | (7,957 | ) | 234,103 | ||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | (6,765 | ) | 417,382 | ||||
Cash, cash equivalents, and restricted cash, beginning of period, inclusive of cash balances of discontinued operations | 519,181 | 114,898 | |||||
Cash, cash equivalents, and restricted cash, end of period, inclusive of cash balances of discontinued operations | 512,416 | 532,280 | |||||
Less: Cash, cash equivalents, and restricted cash of discontinued operations | — | 17,113 | |||||
Cash, cash equivalents, and restricted cash, end of period | $ | 512,416 | $ | 515,167 |
Financial Reporting Presentation in Accordance with the Pelion Transaction
Supplemental Operational Data
We measure our business using operational metrics, in addition to the financial metrics shown above and the non-GAAP financial measures explained below. We believe these metrics provide investors with additional information regarding our financial results, including indicators of our growth, customer purchasing patterns, and the mix of products purchased by our customers.
Active customers represents the total number of unique customers who have made at least one purchase during the prior twelve-month period. This metric captures both the inflow of new customers and the outflow of existing customers who have not made a purchase during the prior twelve-month period.
LTM net revenue per active customer represents total net revenue in a twelve-month period divided by the total number of active customers for the same twelve-month period.
Orders delivered represents the total number of orders delivered in any given period, including orders that may eventually be returned. As we ship a large volume of packages through multiple carriers, actual delivery dates may not always be available, and in those circumstances we estimate delivery dates based on historical data.
Average order value is defined as total net revenue in any given period divided by the total number of orders delivered in that period.
Orders per active customer is defined as orders delivered in a twelve-month period divided by active customers for the same twelve-month period.
The following table provides key operating metrics for the Retail business:
(in thousands, except for LTM net revenue per active customer, average order value and orders per active customer)
Three months ended |
|||||
2021 | 2020 | ||||
Active customers | 8,657 | 8,243 | |||
LTM net revenue per active customer | 325 | 265 | |||
Orders delivered | 3,217 | 4,146 | |||
Average order value | 214 | 173 | |||
Orders per active customer | 1.68 | 1.63 |
Non-GAAP Financial Measures and Reconciliations
We are providing certain non-GAAP financial measures in this release and related earnings conference call, including adjusted diluted earnings per share from continuing operations, adjusted EBITDA, and free cash flow. We use these non-GAAP measures internally in analyzing our financial results and we believe they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance in the same manner as our management and board of directors. We have provided reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures in this earnings release. These non-GAAP financial measures should be used in addition to and in conjunction with the results presented in accordance with GAAP and should not be relied upon to the exclusion of GAAP financial measures.
Adjusted diluted earnings per share for continuing operations is a non-GAAP financial measure that we calculate as net income from continuing operations less the benefit for income taxes associated with our tax valuation allowance release. We believe that this adjustment to our adjusted diluted net income before calculating per share amounts for the current period presented provides a useful comparison between our operating results from period to period.
Adjusted EBITDA is a non-GAAP financial measure that is calculated as income from continuing operations before depreciation and amortization, stock-based compensation, interest and other income (expense), provision (benefit) for income taxes, and special items. We believe the exclusion of certain expenses in calculating adjusted EBITDA facilitates operating performance comparisons on a period-to-period basis. Exclusion of items in the non-GAAP presentation should not be construed as an inference that these items are unusual, infrequent or non-recurring.
Free cash flow is a non-GAAP financial measure that is calculated as net cash provided by or used in continuing operating activities reduced by expenditures for property and equipment. We believe free cash flow is a useful measure to evaluate the cash impact of the continuing operations of the business including purchases of property and equipment which are a necessary component of our ongoing operations.
The following table reflects the reconciliation of adjusted diluted earnings per share from continuing operations to diluted earnings per share from continuing operations (in thousands, except per share data):
Three months ended |
|||||||||||
Diluted EPS | Less: tax valuation allowance release |
Adjusted Diluted EPS |
|||||||||
Numerator: | |||||||||||
Income from continuing operations | $ | 30,426 | $ | 4,420 | $ | 26,006 | |||||
Less: Preferred stock dividends—accumulated | 182 | — | 182 | ||||||||
Undistributed income from continuing operations | 30,244 | 4,420 | 25,824 | ||||||||
Less: Undistributed income allocated to participating securities | 2,899 | 424 | 2,475 | ||||||||
Net income from continuing operations attributable to common stockholders | $ | 27,345 | $ | 3,996 | $ | 23,349 | |||||
Denominator: | |||||||||||
Weighted average shares of common stock outstanding—diluted | 43,324 | 43,324 | 43,324 | ||||||||
Net income from continuing operations per share of common stock: | |||||||||||
Diluted | $ | 0.63 | $ | 0.09 | $ | 0.54 |
The following table reflects the reconciliation of adjusted EBITDA to income from continuing operations (in thousands):
Three months ended |
Nine months ended |
||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
Income from continuing operations | $ | 30,426 | $ | 37,904 | $ | 138,849 | $ | 71,977 | |||||||
Depreciation and amortization | 4,383 | 5,310 | 14,332 | 16,288 | |||||||||||
Stock-based compensation | 2,542 | 1,568 | 7,649 | 6,201 | |||||||||||
Interest expense, net | 139 | 264 | 424 | 639 | |||||||||||
Other (income) expense, net | 79 | (59 | ) | 7 | (18 | ) | |||||||||
Provision (benefit) for income taxes | (1,795 | ) | 753 | (47,328 | ) | 1,756 | |||||||||
Special items (see table below) | 305 | 288 | 361 | (8,470 | ) | ||||||||||
Adjusted EBITDA | $ | 36,079 | $ | 46,028 | $ | 114,294 | $ | 88,373 | |||||||
Special items: | |||||||||||||||
Special legal charges | $ | 1 | $ | — | $ | (186 | ) | $ | (9,773 | ) | |||||
Severance | 253 | 288 | 253 | 1,303 | |||||||||||
Transaction costs | 51 | — | 294 | — | |||||||||||
$ | 305 | $ | 288 | $ | 361 | $ | (8,470 | ) |
The following table reflects the reconciliation of free cash flow to net cash provided by continuing operating activities (in thousands):
Nine months ended |
|||||||
2021 | 2020 | ||||||
Net cash provided by continuing operating activities | $ | 100,084 | $ | 221,824 | |||
Expenditures for property and equipment | (9,658 | ) | (12,008 | ) | |||
Free cash flow | $ | 90,426 | $ | 209,816 |

Source: Overstock.com, Inc.