XML 26 R9.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:      
Net (loss) income $ (1,905,934) $ (2,800) $ 405,201
Adjustments to reconcile net (loss) income to net cash used in operating activities:      
Depreciation 2,537 2,249 1,638
Amortization of intangible assets 23,067 22,283 21,115
Stock-based compensation 1,447,668 7,737 34,897
Amortization of debt issuance costs 8,049 9,358 13,215
Losses on derivatives 11,964 14,219 22,606
Amortization of unrealized losses on cash flow hedge (31,379) (7,399) (7,378)
Unrealized foreign exchange losses (gains) 91,395 (40,508) 21,848
Loss on extinguishment of debt 18,492 8,216 0
Deferred income taxes 356,816 57,709 (326,006)
Fair value change for preferred stocks and preferred stock bifurcated derivatives 11,447 9,239 5,629
Other 11,469 4,862 (2,242)
Changes in operating assets and liabilities:      
Accounts receivable (1,154) 6,924 (7,573)
Inventory (6,083) (19,838) 0
Prepaid expenses and other current assets (9,920) 4,135 (1,325)
Other non-current assets (1,969) (29,951) (14,719)
Operating lease right-of-use assets 4,568 4,757 3,265
Accounts payable (44,313) 73,457 (25,679)
Payments due to buyers and sellers 106,503 30,160 131,261
Accrued expenses and other current liabilities 37,659 91,447 (13,930)
Other non-current liabilities 65,076 19,724 51,024
Operating lease liabilities (3,389) (4,493) (5,456)
Net cash provided by operating activities 192,569 261,487 307,391
Cash flows from investing activities:      
Capitalized software development costs (31,532) (2,625) (2,009)
Purchases of property and equipment (1,393) (1,666) (1,722)
Purchases of intangible assets (1,455) (2,086) (1,706)
Net cash used in investing activities (34,380) (6,377) (5,437)
Cash flows from financing activities:      
Proceeds from issuance of common stock upon initial public offering, net of underwriting discounts and commissions 758,000 0 0
Proceeds from issuance of Class A common stock upon exercise of stock options and warrants 159 1,123 504
Proceeds from issuance of debt 0 443,465 0
Proceeds from partial interest rate swap termination 17,750 0 0
Proceeds from revolving credit facility 0 0 40,000
Repayment of revolving credit facility 0 0 (40,000)
Repurchase and retirement of Class A and Class C common stock (1,005) 0 (1,091)
Repayment of long-term debt obligations (909,763) (506,591) (20,280)
Payment of tax withholding obligations on vested equity awards (86,264) 0 0
Payments of deferred offering costs (11,978) (5,962) 0
Payment of debt issuance costs 0 (2,770) 0
Net cash provided by (used in) financing activities 71,792 (46,710) 94,133
Effect of exchange rate changes on cash, cash equivalents, and restricted cash 13,238 (13,542) 5,862
Net increase in cash, cash equivalents, and restricted cash 243,219 194,858 401,949
Cash, cash equivalents, and restricted cash at beginning of period 1,015,911 821,053 419,104
Cash, cash equivalents, and restricted cash at end of period 1,259,130 1,015,911 821,053
Reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets:      
Cash and cash equivalents 1,241,587 1,000,965 775,712
Restricted cash 0 312 29,627
Restricted cash 17,543 14,634 15,714
Total cash, cash equivalents, and restricted cash 1,259,130 1,015,911 821,053
Cash paid for:      
Interest 194,094 234,222 206,756
Income tax 19,326 5,327 9,047
Non-cash investing and financing activities:      
Liability-classified awards settled with Class A common stock 0 0 841
Stock-based compensation capitalized in development of capitalized software 35,396 0 0
Deferred offering costs accrued, unpaid 2,407 3,934 2,089
Series L Redeemable Preferred Stock      
Cash flows from financing activities:      
Proceeds from issuance of redeemable preferred stock 0 0 115,000
Series M redeemable preferred stock      
Cash flows from financing activities:      
Proceeds from issuance of redeemable preferred stock 0 24,025 0
Series N redeemable preferred stock      
Cash flows from financing activities:      
Proceeds from issuance of redeemable preferred stock 50,000 0 0
Series O redeemable preferred stock      
Cash flows from financing activities:      
Proceeds from issuance of redeemable preferred stock $ 254,893 $ 0 $ 0