SEATTLE & SEOUL, South Korea--(BUSINESS WIRE)--Coupang, Inc. (NYSE: CPNG) today announced financial results for its fourth quarter ended December 31, 2022.
Q4 2022 Key Financial and Operational Highlights
- Total net revenues was $5.3 billion, up 5% YoY on a reported basis, or 21% YoY on an FX-neutral basis.
- Total gross profit increased 59% YoY to $1.3 billion, with gross profit margin of 24.0%, an improvement of over 810 bps YoY.
- Net income was $102 million, an improvement of $507 million over last year. Adjusted EBITDA was $211 million, an improvement of $496 million over last year.
- Product Commerce net revenues was $5.2 billion, up 5% YoY on a reported basis, or 21% on an FX-neutral basis.
- Product Commerce segment adjusted EBITDA margin reached a record 5.1%, further demonstrating the long-term profit potential of our core offerings.
- Developing Offerings recorded an adjusted EBITDA loss of $55 million, an improvement of $105 million over last year.
- Cash flow from operations was $580 million for the quarter. The TTM cash flow from operations was $565 million, an improvement of $976 million YoY.
- Free cash flow was $462 million for the quarter. The TTM FCF was $(246) million, an improvement of $837 million YoY.
FY2022 Key Financial and Operational Highlights
- Total net revenues was $20.6 billion, increasing 12% YoY on a reported basis, or 26% YoY on an FX-neutral basis.
- Total gross profit improved 60% YoY to $4.7 billion, with gross profit margin of 22.9%, an expansion of over 680 bps YoY.
- Net loss was $92 million, an improvement of $1.5 billion over 2021. Adjusted EBITDA was positive $381 million, representing a $1.1 billion improvement over last year.
- Product Commerce net revenues reached $20.0 billion, growing 12% YoY on a reported basis, or 26% on an FX-neutral basis.
- Product Commerce segment adjusted EBITDA margin was 3.0%, an expansion of over 500 bps YoY.
- Cash flow from operations was $565 million, an improvement of $976 million YoY.
- Free cash flow was $(246) million, an improvement of $837 million YoY.
- WOW membership program had 11 million paid members at the end of 2022, an increase of over 20% YoY.
“The results this quarter and the continued progress you see are a reflection of years of investment and innovation by our teams to attack the biggest trade-offs for customers,” said Bom Kim, Founder and CEO of Coupang. “And there are a lot of reasons to be optimistic about the future. The overwhelming majority of the retail market is still offline with high prices and limited selection. We have an opportunity to provide customers with a better alternative: one with wider selection, lower prices, and exceptional service, which in turn should lead us to significant growth in the overall retail market for years to come. Additionally, our investments in new moments of ‘wow’ in nascent initiatives like food delivery, video streaming, fintech and international have the potential to unlock outsized value for customers and shareholders in promising new areas of growth.”
“2022 was a year of many milestones,” added Coupang’s CFO, Gaurav Anand. “We hit positive adjusted EBITDA for Product Commerce in Q1, achieved positive adjusted EBITDA for the consolidated business in Q2, delivered positive net income for the consolidated business in Q3, and delivered record gross profit, adjusted EBITDA, and net income in Q4. In light of the progress we have demonstrated over the past year, we are now updating our long-term adjusted EBITDA guidance to 10% or higher. As we look forward to 2023, we expect to see margin expansion, though it may not be meaningful or consistent each quarter, and our strong foundation and momentum give us confidence in our ability to drive further penetration in the vast retail market while delivering new moments of ‘wow’ for our customers.”
| Fourth Quarter 2022 Results | ||||||||||
Consolidated Financial Summary |
||||||||||
|
Three Months Ended December 31, |
|
|
|||||||
(in thousands, except net revenues per Active Customer) |
2022 |
|
2021 |
|
% Change |
|||||
Total net revenues |
$ |
5,326,774 |
|
$ |
5,076,693 |
|
|
5 |
% |
|
Total net revenues growth, constant currency(1) |
|
|
|
|
21 |
% |
||||
Active Customers |
|
18,115 |
|
|
17,936 |
|
|
1 |
% |
|
Total net revenues per Active Customer |
$ |
294 |
|
$ |
283 |
|
|
4 |
% |
|
Gross profit |
$ |
1,278,786 |
|
$ |
805,601 |
|
|
59 |
% |
|
Net income (loss) |
$ |
102,064 |
|
$ |
(404,979 |
) |
|
NM |
(3) |
|
Adjusted EBITDA(1) |
$ |
210,993 |
|
$ |
(285,089 |
) |
|
NM |
(3) |
|
Segment Information |
|||||||||||
|
Three Months Ended December 31, |
|
|
||||||||
(in thousands) |
2022 |
|
2021 |
|
% Change |
||||||
Product Commerce |
|
|
|
|
|
||||||
Net revenues |
$ |
5,193,836 |
|
|
$ |
4,925,816 |
|
|
5 |
% |
|
Net revenues growth, constant currency(1) |
|
|
|
|
21 |
% |
|||||
Segment adjusted EBITDA |
$ |
265,899 |
|
|
$ |
(125,499 |
) |
|
NM |
(3) |
|
Developing Offerings |
|
|
|
|
|
||||||
Net revenues |
$ |
132,938 |
|
|
$ |
150,877 |
|
|
(12 |
) % |
|
Net revenues growth, constant currency(1) |
|
|
|
|
2 |
% |
|||||
Segment adjusted EBITDA |
$ |
(54,906 |
) |
|
$ |
(159,590 |
) |
|
(66 |
) % |
|
| Full Year 2022 Results | |||||||||||
Consolidated Financial Summary |
|||||||||||
|
Year Ended December 31, |
|
|
||||||||
(in thousands) |
2022 |
|
2021 |
|
% Change |
||||||
Total net revenues |
$ |
20,582,615 |
|
|
$ |
18,406,372 |
|
|
12 |
% |
|
Total net revenues growth, constant currency(1) |
|
|
|
|
26 |
% |
|||||
Gross profit(2) |
$ |
4,709,873 |
|
|
$ |
2,951,128 |
|
|
60 |
% |
|
Net loss(4) |
$ |
(92,042 |
) |
|
$ |
(1,542,590 |
) |
|
(94 |
) % |
|
Adjusted EBITDA(1) |
$ |
381,212 |
|
|
$ |
(747,636 |
) |
|
NM |
(3) |
|
Segment Information |
|||||||||||
|
Year Ended December 31, |
|
|
||||||||
(in thousands) |
2022 |
|
2021 |
|
% Change |
||||||
Product Commerce |
|
|
|
|
|
||||||
Net revenues |
$ |
19,954,594 |
|
|
$ |
17,837,717 |
|
|
12 |
% |
|
Net revenues growth, constant currency(1) |
|
|
|
|
26 |
% |
|||||
Segment adjusted EBITDA |
$ |
605,838 |
|
|
$ |
(360,896 |
) |
|
NM |
(3) |
|
Developing Offerings |
|
|
|
|
|
||||||
Net revenues |
$ |
628,021 |
|
|
$ |
568,655 |
|
|
10 |
% |
|
Net revenues growth, constant currency(1) |
|
|
|
|
25 |
% |
|||||
Segment adjusted EBITDA |
$ |
(224,626 |
) |
|
$ |
(386,740 |
) |
|
(42 |
) % |
|
(1) |
Total net revenues growth, constant currency and adjusted EBITDA are non-GAAP measures. See “Non-GAAP Financial Measures” and “Reconciliations of Non-GAAP Measures” below for the reconciliation of the Non-GAAP measures with their comparable amounts prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). |
|
(2) |
Gross profit is calculated as total net revenues minus cost of sales, and for the year ended December 31, 2021 includes $158 million related to inventory losses from the FC Fire. |
|
(3) |
Non-meaningful. |
|
(4) |
Net loss for the year ended December 31, 2021 includes $296 million in losses recognized during the second quarter of 2021 related to the FC Fire. |
FC Fire: While the Company is insured on property losses from the FC Fire that occurred in 2021, investigations surrounding the fire continue. In December 2022, the Company received a refundable insurance cash advance payment of $79 million, which is included within other current liabilities and reflected as an inflow for operating cash flows. The Company has not recognized any insurance benefit in our consolidated statements of operations to date. Whether and to what extent the advance will become non-refundable or additional proceeds will be received is currently unknown.
Webcast and Conference Call
Coupang, Inc. will host a conference call to discuss fourth quarter results on February 28, 2023 at 5:30 PM Eastern Standard Time (March 1, 2023 at 7:30 AM Korea Standard Time). A live webcast of the conference call will be available on our Investor Relations website, ir.aboutcoupang.com, and a replay of the conference call will be available for at least three months. This press release, including the reconciliations of certain non-GAAP measures to their nearest comparable U.S. GAAP measures, is also available on that site.
About Coupang
Coupang is one of the largest e-commerce companies in Asia, with a mission to revolutionize the everyday lives of its customers and create a world where people wonder, “How did we ever live without Coupang?” Coupang offers a variety of services, including same-day and next-morning delivery of groceries and general merchandise, delivery of prepared foods through Coupang Eats, and video streaming through Coupang Play. Coupang is headquartered in the United States, with operations and support services performed in markets including South Korea, Japan, Taiwan, Singapore, and China.
FORWARD-LOOKING STATEMENTS
This earnings release or related management commentary may contain statements that may be deemed to be "forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Act”), that are intended to enjoy the protection of the safe harbor for forward-looking statements provided by the Act as well as protections afforded by other federal securities laws.
We have based the forward-looking statements contained in this report on our current expectations and projections about future events and trends that we believe may affect our industry, business, financial condition, and results of operations. Actual results and outcomes could differ materially for a variety of reasons, including, among others: the continued growth of the retail market and the increased acceptance of online transactions by potential customers, competition in our industry, managing our growth and expansion into new markets and offerings, our financial performance, our ability to retain existing suppliers and to add new suppliers, our market position, our operation and management of our fulfillment and delivery infrastructure, other legal and regulatory developments, and the impact of the global economy including inflation and foreign currency exchange rates. For additional information on other potential risks and uncertainties that could cause actual results to differ from the results predicted, please see our most recent Annual Report on Form 10-K and subsequent filings. All forward-looking statements in this earnings release or related management commentary are based on information available to Coupang 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. We may not actually achieve the plans, intentions, or expectations disclosed in our forward-looking statements, and you should not place undue reliance on our forward-looking statements.
Investors and others should note that we may announce material business and financial information to our investors using our investor relations website (ir.aboutcoupang.com), our filings with the SEC, webcasts, press releases, and conference calls. We use these mediums, including our website, to communicate with investors and the general public about our company, our products, and other issues. It is possible that the information that we make available on our website may be deemed to be material information. We therefore encourage investors and others interested in our company to review the information that we make available on our website.
COUPANG, INC. |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
|||||||||||||
(in thousands, except per share amounts) |
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
Net retail sales |
$ |
4,760,512 |
|
|
$ |
4,549,290 |
|
|
$ |
18,338,177 |
|
|
$ |
16,487,975 |
|
|
Net other revenue |
|
566,262 |
|
|
|
527,403 |
|
|
|
2,244,438 |
|
|
|
1,918,397 |
|
|
Total net revenues |
|
5,326,774 |
|
|
|
5,076,693 |
|
|
|
20,582,615 |
|
|
|
18,406,372 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of sales |
|
4,047,988 |
|
|
|
4,271,092 |
|
|
|
15,872,742 |
|
|
|
15,455,244 |
|
|
Operating, general and administrative |
|
1,195,377 |
|
|
|
1,202,199 |
|
|
|
4,821,892 |
|
|
|
4,445,090 |
|
|
Total operating cost and expenses |
|
5,243,365 |
|
|
|
5,473,291 |
|
|
|
20,694,634 |
|
|
|
19,900,334 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
|
83,409 |
|
|
|
(396,598 |
) |
|
|
(112,019 |
) |
|
|
(1,493,962 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Interest income |
|
26,497 |
|
|
|
3,195 |
|
|
|
52,798 |
|
|
|
8,645 |
|
|
Interest expense |
|
(7,173 |
) |
|
|
(7,311 |
) |
|
|
(27,169 |
) |
|
|
(45,358 |
) |
|
Other expense, net |
|
(9,200 |
) |
|
|
(3,434 |
) |
|
|
(6,715 |
) |
|
|
(10,913 |
) |
|
Income (loss) before income taxes |
|
93,533 |
|
|
|
(404,148 |
) |
|
|
(93,105 |
) |
|
|
(1,541,588 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Income tax (benefit) expense |
|
(8,531 |
) |
|
|
831 |
|
|
|
(1,063 |
) |
|
|
1,002 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to Class A and Class B common stockholders |
$ |
102,064 |
|
|
$ |
(404,979 |
) |
|
$ |
(92,042 |
) |
|
$ |
(1,542,590 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to Class A and Class B common stockholders per share, basic and diluted |
$ |
0.06 |
|
|
$ |
(0.23 |
) |
|
$ |
(0.05 |
) |
|
$ |
(1.08 |
) |
|
Weighted-average shares used in computing net income (loss) per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
1,770,929 |
|
|
|
1,752,238 |
|
|
|
1,764,598 |
|
|
|
1,423,887 |
|
|
Diluted |
|
1,793,494 |
|
|
|
1,752,238 |
|
|
|
1,764,598 |
|
|
|
1,423,887 |
|
|
COUPANG, INC. |
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(unaudited) |
||||||||
(in thousands, except shares) |
December 31, 2022 |
|
December 31, 2021 |
|||||
Assets |
|
|
|
|||||
Cash and cash equivalents |
$ |
3,509,334 |
|
|
$ |
3,487,708 |
|
|
Restricted cash |
|
176,316 |
|
|
|
319,800 |
|
|
Accounts receivable, net |
|
184,463 |
|
|
|
175,350 |
|
|
Inventories |
|
1,656,851 |
|
|
|
1,421,501 |
|
|
Prepaids and other current assets |
|
303,166 |
|
|
|
232,447 |
|
|
Total current assets |
|
5,830,130 |
|
|
|
5,636,806 |
|
|
|
|
|
|
|||||
Long-term restricted cash |
|
1,624 |
|
|
|
2,839 |
|
|
Property and equipment, net |
|
1,819,945 |
|
|
|
1,347,531 |
|
|
Operating lease right-of-use assets |
|
1,405,248 |
|
|
|
1,374,629 |
|
|
Long-term lease deposits and other |
|
455,956 |
|
|
|
280,029 |
|
|
Total assets |
$ |
9,512,903 |
|
|
$ |
8,641,834 |
|
|
Liabilities and stockholders' equity |
|
|
|
|||||
Accounts payable |
$ |
3,622,332 |
|
|
$ |
3,442,720 |
|
|
Accrued expenses |
|
298,869 |
|
|
|
304,293 |
|
|
Deferred revenue |
|
92,361 |
|
|
|
93,972 |
|
|
Short-term borrowings |
|
175,403 |
|
|
|
7,811 |
|
|
Current portion of long-term debt |
|
128,936 |
|
|
|
341,717 |
|
|
Current portion of long-term operating lease obligations |
|
325,924 |
|
|
|
287,066 |
|
|
Other current liabilities |
|
418,681 |
|
|
|
266,709 |
|
|
Total current liabilities |
|
5,062,506 |
|
|
|
4,744,288 |
|
|
|
|
|
|
|||||
Long-term debt |
|
537,880 |
|
|
|
283,190 |
|
|
Long-term operating lease obligations |
|
1,233,680 |
|
|
|
1,201,277 |
|
|
Defined severance benefits and other |
|
264,924 |
|
|
|
237,122 |
|
|
Total liabilities |
|
7,098,990 |
|
|
|
6,465,877 |
|
|
|
|
|
|
|||||
Commitments and contingencies |
|
|
|
|||||
Stockholders' equity |
|
|
|
|||||
Class A common stock, $0.0001 par value, 10,000,000,000 shares authorized, 1,597,804,374 and 1,579,399,667 shares issued and outstanding as of December 31, 2022 and 2021, respectively; Class B common stock, $0.0001 par value, 250,000,000 shares authorized, 174,802,990 shares issued and outstanding as of December 31, 2022 and 2021 |
|
177 |
|
|
|
175 |
|
|
Additional paid-in capital |
|
8,154,076 |
|
|
|
7,874,038 |
|
|
Accumulated other comprehensive income (loss) |
|
2,219 |
|
|
|
(47,739 |
) |
|
Accumulated deficit |
|
(5,742,559 |
) |
|
|
(5,650,517 |
) |
|
Total stockholders' equity |
|
2,413,913 |
|
|
|
2,175,957 |
|
|
Total liabilities and stockholders' equity |
$ |
9,512,903 |
|
|
$ |
8,641,834 |
|
|
COUPANG, INC. |
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(unaudited) |
||||||||
(in thousands) |
2022 |
|
2021 |
|||||
Operating activities |
|
|
|
|||||
Net loss |
$ |
(92,042 |
) |
|
$ |
(1,542,590 |
) |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|||||
Depreciation and amortization |
|
230,965 |
|
|
|
201,480 |
|
|
Provision for severance benefits |
|
161,224 |
|
|
|
128,214 |
|
|
Equity-based compensation |
|
262,266 |
|
|
|
249,345 |
|
|
Paid-in-kind interest and accretion of discount on convertible notes |
|
— |
|
|
|
20,148 |
|
|
Inventory and fixed asset losses due to fulfillment center fire |
|
— |
|
|
|
284,825 |
|
|
Non-cash operating lease expense |
|
309,670 |
|
|
|
258,965 |
|
|
Non-cash others |
|
111,768 |
|
|
|
57,978 |
|
|
Change in operating assets and liabilities: |
|
|
|
|||||
Accounts receivable, net |
|
(33,827 |
) |
|
|
(120,206 |
) |
|
Inventories |
|
(367,034 |
) |
|
|
(527,959 |
) |
|
Other assets |
|
(289,375 |
) |
|
|
(178,383 |
) |
|
Accounts payable |
|
444,402 |
|
|
|
728,488 |
|
|
Accrued expenses |
|
7,201 |
|
|
|
206,597 |
|
|
Other liabilities |
|
(179,779 |
) |
|
|
(177,480 |
) |
|
Net cash provided by (used in) operating activities |
|
565,439 |
|
|
|
(410,578 |
) |
|
Investing activities |
|
|
|
|||||
Purchases of property and equipment |
|
(824,262 |
) |
|
|
(673,663 |
) |
|
Proceeds from sale of property and equipment |
|
13,182 |
|
|
|
1,864 |
|
|
Other investing activities |
|
(37,174 |
) |
|
|
(3,726 |
) |
|
Net cash used in investing activities |
|
(848,254 |
) |
|
|
(675,525 |
) |
|
Financing activities |
|
|
|
|||||
Proceeds from issuance of Class A common stock upon initial public offering, net of underwriting discounts |
|
— |
|
|
|
3,431,277 |
|
|
Deferred offering costs paid |
|
— |
|
|
|
(11,618 |
) |
|
Proceeds from issuance of common stock/units, equity-based compensation plan |
|
17,774 |
|
|
|
62,281 |
|
|
Proceeds from short-term borrowings |
|
177,249 |
|
|
|
24,722 |
|
|
Proceeds from long-term debt, net of issuance costs |
|
523,529 |
|
|
|
408,932 |
|
|
Repayment of short-term borrowings |
|
(21,053 |
) |
|
|
(166,023 |
) |
|
Repayment of long-term debt |
|
(446,376 |
) |
|
|
(169,575 |
) |
|
Net short-term borrowings and other financing activities |
|
(3,771 |
) |
|
|
(3,146 |
) |
|
Net cash provided by financing activities |
|
247,352 |
|
|
|
3,576,850 |
|
|
Effect of exchange rate changes on cash and cash equivalents, and restricted cash |
|
(87,610 |
) |
|
|
(81,702 |
) |
|
Net (decrease) increase in cash and cash equivalents, and restricted cash |
|
(123,073 |
) |
|
|
2,409,045 |
|
|
Cash and cash equivalents, and restricted cash, as of beginning of period |
|
3,810,347 |
|
|
|
1,401,302 |
|
|
Cash and cash equivalents, and restricted cash, as of end of period |
$ |
3,687,274 |
|
|
$ |
3,810,347 |
|
|
Supplemental Financial Information |
||||||||
Purchases of property and equipment |
||||||||
(in thousands) |
2022 |
|
2021 |
|||||
Purchases of land and buildings |
$ |
(226,587 |
) |
|
$ |
(215,062 |
) |
|
Purchases of equipment |
|
(597,675 |
) |
|
|
(458,601 |
) |
|
Total purchases of property and equipment |
$ |
(824,262 |
) |
|
$ |
(673,663 |
) |
|
Key Business Metrics and Non-GAAP Financial Measures
We review the key business and financial metrics discussed below. We use these measures to evaluate our business, measure our performance, identify trends affecting our business, formulate business plans, and make strategic decisions.
Key Business Metrics
Active Customers
As of the last date of each reported period, we determine our number of Active Customers by counting the total number of individual customers who have ordered at least once directly from our apps or websites during the relevant period. A customer is anyone who has created an account on our apps or websites, identified by a unique email address. The change in Active Customers in a reported period captures both the inflow of new customers as well as the outflow of existing customers who have not made a purchase in the period. We view the number of Active Customers as a key indicator of our potential for growth in total net revenues, the reach of our network, the awareness of our brand, and the engagement of our customers.
Total Net Revenues per Active Customer
Total net revenues per Active Customer is the total net revenues generated in a period divided by the total number of Active Customers in that period. A key driver of growth is increasing the frequency and the level of spend of Active Customers who are shopping on our apps or websites. We therefore view total net revenues per Active Customer as a key indicator of engagement and retention of our customers and our success in increasing the share of wallet.
|
Three Months Ended December 31, |
|
|
||||||
(in thousands, except net revenues per Active Customer) |
2022 |
|
2021 |
|
% Change |
||||
Active Customers |
|
18,115 |
|
|
17,936 |
|
1 |
% |
|
Total net revenues per Active Customer |
$ |
294 |
|
$ |
283 |
|
4 |
% |
|
Total net revenues per Active Customer, constant currency (YoY) |
$ |
338 |
|
|
|
19 |
% |
||
Total net revenues per Active Customer, constant currency (QoQ) |
$ |
298 |
|
|
|
5 |
% |
||
Non-GAAP Financial Measures
We report our financial results in accordance with U.S. GAAP. However, management believes that certain non-GAAP financial measures provide investors with additional useful information in evaluating our performance. These non-GAAP financial measures may be different than similarly titled measures used by other companies.
Our non-GAAP financial measures should not be considered in isolation from, or as substitutes for, financial information prepared in accordance with U.S. GAAP. Non-GAAP measures have limitations in that they do not reflect all the amounts associated with our results of operations as determined in accordance with U.S. GAAP. These measures should only be used to evaluate our results of operations in conjunction with the corresponding U.S. GAAP measures. For further information regarding these non-GAAP measures, including the limitations thereof and reconciliations of each non-GAAP financial measure to its most directly comparable U.S. GAAP financial measure, please refer to the financial tables in the “Reconciliations of Non-GAAP Financial Measures” section of this report.
Non-GAAP Measure |
Definition |
How We Use The Measure |
||
Adjusted EBITDA |
|
|
||
Adjusted EBITDA Margin |
|
|||
Constant Currency Revenue |
|
|
||
Constant Currency Revenue Growth |
|
|
||
Free Cash Flow |
|
|
||
Segment Gross Profit |
|
|
||
Segment Gross Profit Margin |
|
Reconciliations of Non-GAAP Measures
A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future, although it is important to note that these factors could be material to Coupang’s results computed in accordance with GAAP.
The following tables present the reconciliations from each U.S. GAAP measure to its corresponding non-GAAP measure for the periods noted:
Constant Currency Revenue and Constant Currency Revenue Growth (YoY) |
|||||||||||||||||||
|
Three Months Ended December 31, |
|
|
|
|||||||||||||||
|
2022 |
|
2021 |
|
Year over Year Growth |
||||||||||||||
(in thousands) |
As Reported |
Exchange
|
Constant
|
|
As Reported |
Exchange
|
Constant
|
|
As
|
Constant
|
|||||||||
Consolidated |
|
|
|
|
|
|
|
|
|
||||||||||
Net retail sales |
$ |
4,760,512 |
$ |
708,664 |
$ |
5,469,176 |
|
$ |
4,549,290 |
$ |
195,478 |
$ |
4,744,768 |
|
5 |
% |
20 |
% |
|
Net other revenue |
|
566,262 |
|
84,737 |
|
650,999 |
|
|
527,403 |
|
22,855 |
|
550,258 |
|
7 |
% |
23 |
% |
|
Total net revenues |
$ |
5,326,774 |
$ |
793,401 |
$ |
6,120,175 |
|
$ |
5,076,693 |
$ |
218,333 |
$ |
5,295,026 |
|
5 |
% |
21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net Revenues by Segment |
|
|
|
|
|
|
|
|
|
||||||||||
Product Commerce |
$ |
5,193,836 |
$ |
772,800 |
$ |
5,966,636 |
|
$ |
4,925,816 |
$ |
211,241 |
$ |
5,137,057 |
|
5 |
% |
21 |
% |
|
Developing Offerings |
|
132,938 |
|
20,601 |
|
153,539 |
|
|
150,877 |
|
7,092 |
|
157,969 |
|
(12 |
) % |
2 |
% |
|
Total net revenues |
$ |
5,326,774 |
$ |
793,401 |
$ |
6,120,175 |
|
$ |
5,076,693 |
$ |
218,333 |
$ |
5,295,026 |
|
5 |
% |
21 |
% |
|
|
Year Ended December 31, |
|
|
|
||||||||||||||||
|
2022 |
|
2021 |
|
Year over Year Growth |
|||||||||||||||
(in thousands) |
As Reported |
Exchange
|
Constant
|
|
As Reported |
Exchange
|
Constant
|
|
As
|
Constant
|
||||||||||
Consolidated |
|
|
|
|
|
|
|
|
|
|||||||||||
Net retail sales |
$ |
18,338,177 |
$ |
2,364,020 |
$ |
20,702,197 |
|
$ |
16,487,975 |
$ |
(497,832 |
) |
$ |
15,990,143 |
|
11 |
% |
26 |
% |
|
Net other revenue |
|
2,244,438 |
|
289,336 |
|
2,533,774 |
|
|
1,918,397 |
|
(57,923 |
) |
|
1,860,474 |
|
17 |
% |
32 |
% |
|
Total net revenues |
$ |
20,582,615 |
$ |
2,653,356 |
$ |
23,235,971 |
|
$ |
18,406,372 |
$ |
(555,755 |
) |
$ |
17,850,617 |
|
12 |
% |
26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Revenues by Segment |
|
|
|
|
|
|
|
|
|
|||||||||||
Product Commerce |
$ |
19,954,594 |
$ |
2,572,396 |
$ |
22,526,990 |
|
$ |
17,837,717 |
$ |
(538,586 |
) |
$ |
17,299,131 |
|
12 |
% |
26 |
% |
|
Developing Offerings |
|
628,021 |
|
80,960 |
|
708,981 |
|
|
568,655 |
|
(17,169 |
) |
|
551,486 |
|
10 |
% |
25 |
% |
|
Total net revenues |
$ |
20,582,615 |
$ |
2,653,356 |
$ |
23,235,971 |
|
$ |
18,406,372 |
$ |
(555,755 |
) |
$ |
17,850,617 |
|
12 |
% |
26 |
% |
|
| Constant Currency Revenue and Constant Currency Revenue Growth (QoQ) | |||||||||||||||||||||||
|
Three Months Ended December 31, |
|
Quarter over Quarter
|
||||||||||||||||||||
|
2022 |
|
2021 |
|
|||||||||||||||||||
(in thousands) |
As Reported |
Exchange
|
Constant
|
|
As Reported |
Exchange
|
Constant
|
|
As
|
Constant
|
|||||||||||||
Total net revenues |
$ |
5,326,774 |
$ |
69,480 |
$ |
5,396,254 |
|
$ |
5,076,693 |
$ |
104,483 |
$ |
5,181,176 |
|
4 |
% |
6 |
% |
|||||
| Free Cash Flow | ||||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
|||||||||||||
(in thousands) |
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
Net cash provided by (used in) operating activities |
$ |
580,476 |
|
|
$ |
(202,746 |
) |
|
$ |
565,439 |
|
|
$ |
(410,578 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|||||||||
Purchases of land and buildings |
|
(21,313 |
) |
|
|
(38,335 |
) |
|
|
(226,587 |
) |
|
|
(215,062 |
) |
|
Purchases of equipment |
|
(99,875 |
) |
|
|
(129,774 |
) |
|
|
(597,675 |
) |
|
|
(458,601 |
) |
|
Total purchases of property and equipment |
$ |
(121,188 |
) |
|
$ |
(168,109 |
) |
|
$ |
(824,262 |
) |
|
$ |
(673,663 |
) |
|
Proceeds from sale of property and equipment |
|
2,582 |
|
|
|
904 |
|
|
|
13,182 |
|
|
|
1,864 |
|
|
Total adjustments |
$ |
(118,606 |
) |
|
$ |
(167,205 |
) |
|
$ |
(811,080 |
) |
|
$ |
(671,799 |
) |
|
Free cash flow |
$ |
461,870 |
|
|
$ |
(369,951 |
) |
|
$ |
(245,641 |
) |
|
$ |
(1,082,377 |
) |
|
Net cash used in investing activities |
$ |
(129,801 |
) |
|
$ |
(168,713 |
) |
|
$ |
(848,254 |
) |
|
$ |
(675,525 |
) |
|
Net cash provided by (used in) financing activities |
$ |
20,863 |
|
|
$ |
(95,341 |
) |
|
$ |
247,352 |
|
|
$ |
3,576,850 |
|
|
Adjusted EBITDA and Adjusted EBITDA Margin |
||||||||||||||||
|
Three Months Ended December 31, |
Year Ended December 31, |
||||||||||||||
(in thousands) |
2022 |
|
2021 |
2022 |
|
2021 |
||||||||||
Total net revenues |
$ |
5,326,774 |
|
|
$ |
5,076,693 |
|
$ |
20,582,615 |
|
|
$ |
18,406,372 |
|
||
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
|
102,064 |
|
|
|
(404,979 |
) |
|
(92,042 |
) |
|
|
(1,542,590 |
) |
||
Net income (loss) margin |
|
1.9 |
% |
|
|
(8.0 |
) % |
|
(0.4 |
) % |
|
|
(8.4 |
) % |
||
Adjustments: |
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
56,902 |
|
|
|
55,614 |
|
|
230,965 |
|
|
|
201,480 |
|
||
Interest expense |
|
7,173 |
|
|
|
7,311 |
|
|
27,169 |
|
|
|
45,358 |
|
||
Interest income |
|
(26,497 |
) |
|
|
(3,195 |
) |
|
(52,798 |
) |
|
|
(8,645 |
) |
||
Income tax (benefit) expense |
|
(8,531 |
) |
|
|
831 |
|
|
(1,063 |
) |
|
|
1,002 |
|
||
Other expense, net |
|
9,200 |
|
|
|
3,434 |
|
|
6,715 |
|
|
|
10,913 |
|
||
Equity-based compensation |
|
70,682 |
|
|
|
55,895 |
|
|
262,266 |
|
|
|
249,345 |
|
||
FC Fire Losses |
|
— |
|
|
|
— |
|
|
— |
|
|
|
295,501 |
|
||
Adjusted EBITDA |
$ |
210,993 |
|
|
$ |
(285,089 |
) |
$ |
381,212 |
|
|
$ |
(747,636 |
) |
||
Adjusted EBITDA margin |
|
4.0 |
% |
|
|
(5.6 |
) % |
|
1.9 |
% |
|
|
(4.1 |
) % |
||
Segment Gross Profit and Segment Gross Profit Margin |
||||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
|||||||||||||
(in thousands) |
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
Gross profit |
$ |
1,278,786 |
|
|
$ |
805,601 |
|
|
$ |
4,709,873 |
|
|
$ |
2,951,128 |
|
|
Segment gross profit and gross profit margin: |
|
|
|
|
|
|
|
|||||||||
Product Commerce |
$ |
1,265,122 |
|
|
$ |
901,218 |
|
|
$ |
4,675,149 |
|
|
$ |
3,108,489 |
|
|
Gross profit margin |
|
24.4 |
% |
|
|
18.3 |
% |
|
|
23.4 |
% |
|
|
17.4 |
% |
|
Developing Offerings |
|
13,664 |
|
|
|
(95,617 |
) |
|
|
34,724 |
|
|
|
(157,361 |
) |
|
Gross profit margin |
|
10.3 |
% |
|
|
(63.4 |
) % |
|
|
5.5 |
% |
|
|
(27.7 |
) % |
|
