Biggest changeManagement’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios,or as noted) The following table summarizes the assets and liabilities related to the VIEs consolidated by the Company as well as the assets, liabilities and equity related to Opendoor Technologies Inc (Parent Company Only) (“Parent Company”) and subsidiaries that are not VIEs, as of December 31, 2023 (in millions): VIE Non-VIE Total CURRENT ASSETS: Cash and cash equivalents $ — $ 999 $ 999 Restricted cash 530 11 541 Marketable securities — 69 69 Escrow receivable 8 1 9 Real estate inventory 1,758 44 1,802 Inventory valuation adjustment (23) (4) (27) Real estate inventory, net 1,735 40 1,775 Other current assets 10 42 52 Total current assets 2,283 1,162 3,445 OTHER ASSETS (1) — 122 122 TOTAL ASSETS $ 2,283 $ 1,284 $ 3,567 CURRENT LIABILITIES: Other current liabilities (2) $ 29 $ 41 $ 70 Total current liabilities 29 41 70 Non-current asset-backed mezzanine term debt 746 — 746 Non-current asset-backed senior term debt 1,388 — 1,388 CONVERTIBLE SENIOR NOTES — 376 376 LEASE LIABILITIES – Net of current portion — 19 19 OTHER LIABILITIES — 1 1 TOTAL LIABILITIES $ 2,163 $ 437 $ 2,600 SHAREHOLDERS’ EQUITY: $ 120 $ 847 $ 967 ________________ (1) The Company’s consolidated Other Assets include the following assets as shown in the Consolidated Balance Sheets: Property and Equipment - Net, $66 million; Right of Use Assets, $25 million; Goodwill, $4 million; Intangibles - Net, $5 million; and Other Assets, $22 million.
Biggest changeManagement’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) The following table summarizes the assets and liabilities related to the VIEs consolidated by the Company as well as the assets, liabilities and equity related to Opendoor Technologies Inc (Parent Company Only) (“Parent Company”) and subsidiaries that are not VIEs, as of December 31, 2024 (in millions): VIE Non-VIE Total CURRENT ASSETS: Cash and cash equivalents $ — $ 671 $ 671 Restricted cash 81 11 92 Marketable securities — 8 8 Escrow receivable 6 — 6 Real estate inventory 2,166 19 2,185 Inventory valuation adjustment (25) (1) (26) Real estate inventory, net 2,141 18 2,159 Other current assets 8 53 61 Total current assets 2,236 761 2,997 OTHER ASSETS (1) — 129 129 TOTAL ASSETS $ 2,236 $ 890 $ 3,126 CURRENT LIABILITIES: Current asset-backed senior revolving credit $ 182 $ — $ 182 Current asset-backed senior term debt 250 — 250 Other current liabilities (2) 24 73 97 Total current liabilities 456 73 529 Non-current asset-backed mezzanine term debt 349 — 349 Non-current asset-backed senior term debt 1,143 — 1,143 CONVERTIBLE SENIOR NOTES — 378 378 LEASE LIABILITIES – Net of current portion — 13 13 OTHER LIABILITIES — 1 1 TOTAL LIABILITIES $ 1,948 $ 465 $ 2,413 SHAREHOLDERS’ EQUITY: $ 288 $ 425 $ 713 ________________ (1) The Company’s consolidated Other Assets include the following assets as shown in the Consolidated Balance Sheets: Property and Equipment – Net, $48 million; Right of Use Assets, $18 million; Goodwill, $3 million; and Other Assets, $60 million.
It excludes (gain) loss on extinguishment of debt as these expenses or gains were incurred as a result of decisions made by management to repay portions of our outstanding credit facilities and the 0.25% convertible senior notes due in 2026 (the "2026 Notes") early; these expenses are not reflective of ongoing operating results and vary in frequency and amount.
It excludes loss (gain) on extinguishment of debt as these expenses or gains were incurred as a result of decisions made by management to repay portions of our outstanding credit facilities and the 0.25% convertible senior notes due in 2026 (the "2026 Notes") early; these expenses are not reflective of ongoing operating results and vary in frequency and amount.
Gain (Loss) on Extinguishment of Debt Gain (loss) on extinguishment of debt is primarily related to the Company’s partial repurchase of the 2026 Notes at a discount net of unamortized deferred costs associated with the 2026 Notes.
(Loss) Gain on Extinguishment of Debt (Loss) gain on extinguishment of debt is primarily related to the Company’s partial repurchase of the 2026 Notes at a discount net of unamortized deferred costs associated with the 2026 Notes.
We include a reconciliation of these measures to the most directly comparable GAAP financial measure, which is net loss. Adjusted Net Loss We calculate Adjusted Net Loss as GAAP net loss adjusted to exclude non-cash expenses of stock-based compensation, equity securities fair value adjustment, warrant fair value adjustment, and intangibles amortization expense.
We include a reconciliation of these measures to the most directly comparable GAAP financial measure, which is net loss. Adjusted Net Loss We calculate Adjusted Net Loss as GAAP net loss adjusted to exclude non-cash expenses of stock-based compensation, equity securities fair value adjustment, and intangibles amortization expense.
In general, we expect our financial results and working capital requirements to reflect seasonal variations over time. However, other factors, including growth, market expansion and changes in macroeconomic conditions, such as rising inflation and interest rate increases as recently observed, have obscured the impact of seasonality in our historical financials and we expect may continue to do so.
In general, we expect our financial results and working capital requirements to reflect seasonal variations over time. However, other factors, including growth, market expansion and changes in macroeconomic conditions, such as rising inflation and interest rate increases, have obscured the impact of seasonality in our historical financials and we expect may continue to do so.
The gain on extinguishment of debt of $216 million in December 31, 2023 resulted from the Company’s partial repurchase of its 2026 Notes in 2023 at a discount net of unamortized deferred costs associated with the 2026 Notes, partially offset by expenses related to partial debt extinguishments during the year ended December 31, 2023. 53 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
The gain on extinguishment of debt of $216 million in December 31, 2023 resulted from the Company’s partial repurchase of its 2026 Notes in 2023 at a discount net of unamortized deferred costs associated with the 2026 Notes, partially offset by expenses related to partial debt extinguishments during the year ended December 31, 2023. 57 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
Our long-term financial performance depends, in part, on continuing to maintain and expand unit margins through the following initiatives: • Optimization and enhancements of our pricing engine; • Platform efficiency improvements through greater automation and self-service; • Incremental attach of services, which supplement the core transaction margin profile; and • Expansion of our listing and marketplace product offerings, which will reduce our inventory exposure and capital intensity, and eliminate the holding and selling costs associated with taking ownership of the home.
Our long-term financial performance depends, in part, on continuing to maintain and expand unit margins through the following initiatives: • Optimization and enhancements of our pricing engine; • Platform efficiency improvements through greater automation and self-service; • Incremental attach of services, which supplement the core transaction margin profile; and • Expansion of our List with Opendoor and Opendoor Marketplace product offerings, which will reduce our inventory exposure and capital intensity, and eliminate the holding and selling costs associated with taking ownership of the home.
Based on this definition, we have identified the critical accounting policies and estimates addressed below. In addition, we have other key accounting policies and estimates that are described in “ Part II – Item 8. Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements – Note 1. Description of Business and Accounting Policies” .
Based on this definition, we have identified the critical accounting policy and estimate addressed below. In addition, we have other key accounting policies and estimates that are described in “ Part II – Item 8. Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements – Note 1. Description of Business and Accounting Policies” .
Residential real estate is a trillion-dollar industry underpinned by a process that is complicated, time-consuming, stressful, and offline. We believe all consumers deserve to buy, sell, and move between homes with simplicity and confidence, and we have dedicated almost a decade to delivering on this vision.
Residential real estate is a trillion-dollar industry underpinned by a process that is complicated, time-consuming, stressful, and offline. We believe all consumers deserve to buy, sell, and move between homes with simplicity and confidence, and we have dedicated over a decade to delivering on this vision.
We consider all available evidence, both positive and negative, including historical levels of income, expectations and risks associated with estimates of future taxable income and ongoing tax planning strategies in assessing the need for a valuation allowance. 51 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
We consider all available evidence, both positive and negative, including historical levels of income, expectations and risks associated with estimates of future taxable income and ongoing tax planning strategies in assessing the need for a valuation allowance. 53 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
We have built unique pricing and operations capabilities to become one of the largest buyers and sellers of homes in the United States. Since our founding, we have helped customers to buy or sell homes in over 246,000 transactions and have expanded our footprint to 50 markets across the country.
We have built unique pricing and operations capabilities to become one of the largest buyers and sellers of homes in the United States. Since our founding, we have helped customers to buy or sell homes in over 274,000 transactions and have expanded our footprint to 50 markets across the country.
The terms of our inventory financing facilities require an Opendoor subsidiary to comply with customary financial covenants, such as maintaining certain levels of liquidity, tangible net worth or leverage (ratio of debt to tangible net worth). As of December 31, 2023, the Company was in compliance with all financial covenants.
The terms of our inventory financing facilities require an Opendoor subsidiary to comply with customary financial covenants, such as maintaining certain levels of liquidity, tangible net worth or leverage (ratio of debt to tangible net worth). As of December 31, 2024, the Company was in compliance with all financial covenants.
The discussion should be read together with the historical audited annual consolidated financial statements as of December 31, 2023 and 2022 and for the years ended December 31, 2023, 2022, and 2021. This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties.
The discussion should be read together with the historical audited annual consolidated financial statements as of December 31, 2024 and 2023 and for the years ended December 31, 2024, 2023, and 2022. This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties.
Factors Affecting our Business Performance Market Penetration in Existing Markets Residential real estate is one of the largest consumer markets in the United States, of which less than 1% of the estimated $1.6 trillion of home value transacted annually is conducted online.
Factors Affecting our Business Performance Market Penetration in Existing Markets Residential real estate is one of the largest consumer markets in the United States, of which less than 1% of the estimated $1.7 trillion of home value transacted annually is conducted online.
In the last ten years, we have sent millions of offers and, while not everyone is ready to act when they request an offer, we treat everyone as a potential future seller. We perpetually iterate on our reengagement strategies and believe that our registered customer base will continue to be an important source of home acquisition volumes.
In the last ten years, we have sent millions of offers and, while not everyone is ready to act when they request an offer, we treat everyone as a potential future seller. We perpetually iterate on our re-engagement strategies and believe that our registered customer base will continue to be an important source of home acquisition volumes.
Other Income (Loss) — Net Other income (loss) – net consists primarily of interest income on our Cash and Restricted cash balances and from our investment in money market funds, time deposits, and debt securities as well as changes in fair value of, and dividend income, from our investment in equity securities.
Other Income (Loss) — Net Other income (loss) – net consists primarily of interest income on our Cash and Restricted cash balances and from our investment in money market funds, time deposits, and debt securities as well as changes in fair value of, and dividend income, from our investment in equity securities, and gains from deconsolidation.
Adjusted EBITDA is a supplemental performance measure that our management uses to assess our operating performance and the operating leverage in our business. Adjusted EBITDA Margin is Adjusted EBITDA as a percentage of revenue. 48 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
Adjusted EBITDA is a supplemental performance measure that our management uses to assess our operating performance and the operating leverage in our business. Adjusted EBITDA Margin is Adjusted EBITDA as a percentage of revenue. 50 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
A continued source of growth is re-engagement with our base of registered sellers, meaning sellers that have received an offer from Opendoor but have not yet sold their home.
A continued source of opportunity is re-engagement with our base of registered sellers, meaning sellers that have received an offer from Opendoor but have not yet sold their home.
Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements – Note 4. Variable Interest Entities ” for additional information regarding our VIEs. 59 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements – Note 4. Variable Interest Entities ” for additional information regarding our VIEs. 61 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
In some cases, the borrowing capacity amounts under the asset-backed senior revolving credit facilities as reflected in the table are not fully committed and any borrowings above the committed amounts are subject to the applicable lender’s discretion. As of December 31, 2023, we had committed borrowing capacity with respect to asset-backed senior revolving credit facilities of $650 million.
In some cases, the borrowing capacity amounts under the asset-backed senior revolving credit facilities as reflected in the table are not fully committed and any borrowings above the committed amounts are subject to the applicable lender’s discretion. As of December 31, 2024, we had committed borrowing capacity with respect to asset-backed senior revolving credit facilities of $400 million.
The borrowing capacity amounts under the asset-backed mezzanine term debt facilities as reflected in the table are not fully committed and any borrowing above the committed amounts are subject to the applicable lender’s discretion. As of December 31, 2023, we had committed borrowing capacity with respect to asset-backed mezzanine term debt facilities of $750 million.
The borrowing capacity amounts under the asset-backed mezzanine term debt facilities as reflected in the table are not fully committed and any borrowing above the committed amounts are subject to the applicable lender’s discretion. As of December 31, 2024, we had committed borrowing capacity with respect to asset-backed mezzanine term debt facilities of $350 million.
See “— Non-GAAP Financial Measures ” for further details and a reconciliation of Contribution Margin to Gross Margin.
Contribution Margin is a non-GAAP financial measure. See “— Non-GAAP Financial Measures ” for further details and a reconciliation of Contribution Margin to gross margin.
Income Tax Expense Income tax expense increased by a nominal amount for the year ended December 31, 2022 compared to the year ended December 31, 2021. Liquidity and Capital Resources Overview Our principal sources of liquidity have historically consisted of cash generated from our operations and from financing activities.
Income Tax Expense Income tax expense decreased by a nominal amount for the year ended December 31, 2023 compared to the year ended December 31, 2022. Liquidity and Capital Resources Overview Our principal sources of liquidity have historically consisted of cash generated from our operations and from financing activities.
The increase is primarily related to an $84 million increase in interest income due to an increase in interest rates and a $4 million unrealized gain versus a $35 million unrealized loss on marketable equity securities during the year ended December 31, 2023 and December 31, 2022, respectively.
The increase was primarily related to an $84 million increase in interest income due to an increase in interest rates and a $4 million unrealized gain versus a $35 million unrealized loss on marketable equity securities during the years ended December 31, 2023 and December 31, 2022, respectively.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) Results of Operations Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 The following table sets forth our results of operations for the years ended December 31, 2023 and 2022: Year Ended December 31, Change in (in millions, except percentages) 2023 2022 $ % Revenue $ 6,946 $ 15,567 $ (8,621) (55) % Cost of revenue 6,459 14,900 (8,441) (57) % Gross profit 487 667 (180) (27) % Operating expenses: Sales, marketing and operations 486 1,006 (520) (52) % General and administrative 206 346 (140) (40) % Technology and development 167 169 (2) (1) % Goodwill impairment — 60 (60) N/M Restructuring 14 17 (3) (18) % Total operating expenses 873 1,598 (725) (45) % Net operating loss (386) (931) 545 (59) % Gain (loss) on extinguishment of debt 216 (25) 241 N/M Interest expense (211) (385) 174 (45) % Other income (loss)-net 107 (10) 117 N/M Loss before income taxes (274) (1,351) 1,077 (80) % Income tax expense (1) (2) 1 (50) % Net loss $ (275) $ (1,353) $ 1,078 (80) % N/M - Not meaningful.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 The following table sets forth our results of operations for the years ended December 31, 2023 and 2022: Year Ended December 31, Change in (in millions, except percentages) 2023 2022 $ % Revenue $ 6,946 $ 15,567 $ (8,621) (55) % Cost of revenue 6,459 14,900 (8,441) (57) % Gross profit 487 667 (180) (27) % Operating expenses: Sales, marketing and operations 486 1,006 (520) (52) % General and administrative 206 346 (140) (40) % Technology and development 167 169 (2) (1) % Goodwill impairment — 60 (60) N/M Restructuring 14 17 (3) (18) % Total operating expenses 873 1,598 (725) (45) % Loss from operations (386) (931) 545 (59) % Gain (loss) on extinguishment of debt 216 (25) 241 N/M Interest expense (211) (385) 174 (45) % Other income (loss)-net 107 (10) 117 N/M Loss before income taxes (274) (1,351) 1,077 (80) % Income tax expense (1) (2) 1 (50) % Net loss $ (275) $ (1,353) $ 1,078 (80) % N/M - Not meaningful.
(3) Inventory valuation adjustment — Prior Periods is the inventory valuation adjustments recorded in prior periods associated with homes that sold in the period presented. (4) Represents selling costs incurred related to homes sold in the relevant period. This primarily includes broker commissions, external title and escrow-related fees and transfer taxes.
(3) Inventory valuation adjustment — Prior Periods is the inventory valuation adjustments recorded in prior periods associated with homes that sold in the period presented. (4) Represents selling costs incurred related to homes sold in the relevant period. This primarily includes broker commissions, external title and escrow-related fees and transfer taxes and are included in Sales, marketing and operations.
Our ability to service our debt and fund working capital, business operations and capital expenditures will depend on our ability to generate cash from operating activities, which is subject to our future operating success, and ability to obtain inventory acquisition financing on reasonable terms, which is subject to factors beyond our control, including potential economic recession, rising interest rates, inflation and general economic, political and financial market conditions.
Our ability to service our debt and fund working capital, business operations and capital expenditures will depend on our ability to generate cash from operating activities, which is subject to our future operating success, and ability to obtain inventory acquisition financing on reasonable terms, which is subject to factors beyond our control, including potential economic recession, rising interest rates, inflation and general economic, political and financial market conditions. 58 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) The following table presents a reconciliation of our Adjusted Net Loss and Adjusted EBITDA to our net loss, which is the most directly comparable GAAP measure, for the periods indicated: Year Ended December 31, (in millions, except percentages) 2023 2022 2021 Revenue (GAAP) $ 6,946 $ 15,567 $ 8,021 Net loss (GAAP) $ (275) $ (1,353) $ (662) Adjustments: Stock-based compensation 126 171 536 Equity securities fair value adjustment (1) 1 35 (35) Warrant fair value adjustment (1) — — (12) Intangibles amortization expense (2) 7 9 4 Inventory valuation adjustment – Current Period (3)(4) 23 458 39 Inventory valuation adjustment – Prior Periods (3)(5) (455) (39) — Restructuring (6) 14 17 — (Gain) loss on extinguishment of debt (216) 25 — Goodwill impairment — 60 — Payroll tax on initial RSU release — — 5 Legal contingency accrual and related expenses — 46 14 Other (7) (3) (3) (5) Adjusted Net Loss $ (778) $ (574) $ (116) Adjustments: Depreciation and amortization, excluding amortization of intangibles 45 41 33 Property financing (8) 174 329 119 Other interest expense (9) 37 56 24 Interest income (10) (106) (22) (3) Income tax expense 1 2 1 Adjusted EBITDA $ (627) $ (168) $ 58 Adjusted EBITDA Margin (9.0) % (1.1) % 0.7 % ________________ (1) Represents the gains and losses on certain financial instruments, which are marked to fair value at the end of each period.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) The following table presents a reconciliation of our Adjusted Net Loss and Adjusted EBITDA to our net loss, which is the most directly comparable GAAP measure, for the periods indicated: Year Ended December 31, (in millions, except percentages) 2024 2023 2022 Revenue (GAAP) $ 5,153 $ 6,946 $ 15,567 Net loss (GAAP) $ (392) $ (275) $ (1,353) Adjustments: Stock-based compensation 114 126 171 Equity securities fair value adjustment (1) 7 1 35 Intangibles amortization expense (2) 4 7 9 Inventory valuation adjustment – Current Period (3)(4) 25 23 458 Inventory valuation adjustment – Prior Periods (3)(5) (26) (455) (39) Restructuring (6) 17 14 17 Loss (gain) on extinguishment of debt 2 (216) 25 Goodwill impairment — — 60 Legal contingency accrual and related expenses 5 — 46 Other (7) (14) (3) (3) Adjusted Net Loss $ (258) $ (778) $ (574) Adjustments: Depreciation and amortization, excluding amortization of intangibles 35 45 41 Property financing (8) 116 174 329 Other interest expense (9) 17 37 56 Interest income (10) (53) (106) (22) Income tax expense 1 1 2 Adjusted EBITDA $ (142) $ (627) $ (168) Adjusted EBITDA Margin (2.8) % (9.0) % (1.1) % ________________ (1) Represents the gains and losses on certain financial instruments, which are marked to fair value at the end of each period.
The table below summarizes certain details related to our 2026 Notes (in millions), as of December 31, 2023, which includes certain repurchases: December 31, 2023 Remaining Aggregate Principal Amount Unamortized Debt Issuance Costs Net Carrying Amount 2026 Notes $ 381 $ (5) $ 376 See “ Part II – Item 8.
The table below summarizes certain details related to our 2026 Notes (in millions), as of December 31, 2024, which includes certain repurchases: December 31, 2024 Remaining Aggregate Principal Amount Unamortized Debt Issuance Costs Net Carrying Amount 2026 Notes $ 381 $ (3) $ 378 See “ Part II – Item 8.
(5) Holding costs include mainly property taxes, insurance, utilities, homeowners association dues, cleaning and maintenance costs. Holding costs are included in Sales, marketing, and operations on the Consolidated Statements of Operations. (6) Represents holding costs incurred in the period presented on homes sold in the period presented. 47 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
(5) Holding costs include mainly property taxes, insurance, utilities, homeowners association dues, cleaning and maintenance costs. Holding costs are included in Sales, marketing, and operations on the Consolidated Statements of Operations. (6) Represents holding costs incurred in the period presented on homes sold in the period presented.
Description of Business and Accounting Policies” . 64 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
Description of Business and Accounting Policies” . 65 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
The following table presents a reconciliation of our Adjusted Gross Profit and Contribution Profit to our gross profit, which is the most directly comparable GAAP measure, for the periods indicated: Year Ended December 31, (in millions, except percentages) 2023 2022 2021 Revenue (GAAP) $ 6,946 $ 15,567 $ 8,021 Gross profit (GAAP) $ 487 $ 667 $ 730 Gross Margin 7.0 % 4.3 % 9.1 % Adjustments: Inventory valuation adjustment – Current Period (1)(2) 23 458 39 Inventory valuation adjustment – Prior Periods (1)(3) (455) (39) — Adjusted Gross Profit $ 55 $ 1,086 $ 769 Adjusted Gross Margin 0.8 % 7.0 % 9.6 % Adjustments: Direct selling costs (4) (197) (414) (195) Holding costs on sales – Current Period (5)(6) (50) (109) (47) Holding costs on sales – Prior Periods (5)(7) (66) (38) (2) Contribution Profit (Loss) $ (258) $ 525 $ 525 Contribution Margin (3.7) % 3.4 % 6.5 % ________________ (1) Inventory valuation adjustment includes adjustments to record real estate inventory at the lower of its carrying amount or its net realizable value.
The following table presents a reconciliation of our Adjusted Gross Profit and Contribution Profit to our gross profit, which is the most directly comparable GAAP measure, for the periods indicated: Year Ended December 31, (in millions, except percentages) 2024 2023 2022 Revenue (GAAP) $ 5,153 $ 6,946 $ 15,567 Gross profit (GAAP) $ 433 $ 487 $ 667 Gross Margin 8.4 % 7.0 % 4.3 % Adjustments: Inventory valuation adjustment – Current Period (1)(2) 25 23 458 Inventory valuation adjustment – Prior Periods (1)(3) (26) (455) (39) Adjusted Gross Profit $ 432 $ 55 $ 1,086 Adjusted Gross Margin 8.4 % 0.8 % 7.0 % Adjustments: Direct selling costs (4) (132) (197) (414) Holding costs on sales – Current Period (5)(6) (44) (50) (109) Holding costs on sales – Prior Periods (5)(7) (14) (66) (38) Contribution Profit (Loss) $ 242 $ (258) $ 525 Contribution Margin 4.7 % (3.7) % 3.4 % ________________ (1) Inventory valuation adjustment includes adjustments to record real estate inventory at the lower of its carrying amount or its net realizable value.
The maximum initial advance rates vary by facility and generally decrease on a fixed timeline that varies by facility based on the length of time a given property has been financed and other facility-specific adjustments, including adjustments based on collateral performance. 57 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
The maximum initial advance rates vary by facility and generally decrease on a fixed timeline that varies by facility based on the length of time a given property has been financed and other facility-specific adjustments, including adjustments based on collateral performance.
(2) Represents amortization of acquisition-related intangible assets. The acquired intangible assets have useful lives ranging from 1 to 5 years and amortization is expected until the intangible assets are fully amortized. (3) Inventory valuation adjustment includes adjustments to record real estate inventory at the lower of its carrying amount or its net realizable value.
(2) Represents amortization of acquisition-related intangible assets. The acquired intangible assets had useful lives ranging from 1 to 5 years and amortization was expected until the intangible assets were fully amortized in 2024. (3) Inventory valuation adjustment includes adjustments to record real estate inventory at the lower of its carrying amount or its net realizable value.
It also excludes non-recurring payroll tax on initial RSU release, and goodwill impairment. Adjusted Net Loss also aligns the timing of inventory valuation adjustments recorded under GAAP to the period in which the related revenue is recorded in order to improve the comparability of this measure to our non-GAAP financial measures of unit economics, as described above.
It also excludes goodwill impairment. Adjusted Net Loss also aligns the timing of inventory valuation adjustments recorded under GAAP to the period in which the related revenue is recorded in order to improve the comparability of this measure to our non-GAAP financial measures of unit economics, as described above.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios,or as noted) Cash Flows The following table summarizes our cash flows for the years ended December 31, 2023, 2022 and 2021: Year Ended December 31, (in millions) 2023 2022 2021 Net cash provided by (used in) operating activities $ 2,344 $ 730 $ (5,794) Net cash provided by (used in) investing activities $ 44 $ 234 $ (476) Net cash (used in) provided by financing activities $ (2,639) $ (1,751) $ 7,342 Net (decrease) increase in cash, cash equivalents, and restricted cash $ (251) $ (787) $ 1,072 Net Cash Provided by (Used in) Operating Activities Net cash provided by (used in) operating activities was $2.3 billion, $730 million and $(5.8) billion for the years ended December 31, 2023, 2022 and 2021, respectively.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) Cash Flows The following table summarizes our cash flows for the years ended December 31, 2024, 2023 and 2022: Year Ended December 31, (in millions) 2024 2023 2022 Net cash (used in) provided by operating activities $ (595) $ 2,344 $ 730 Net cash provided by investing activities $ 28 $ 44 $ 234 Net cash used in financing activities $ (210) $ (2,639) $ (1,751) Net decrease in cash, cash equivalents, and restricted cash $ (777) $ (251) $ (787) Net Cash (Used in) Provided by Operating Activities Net cash (used in) provided by operating activities was $(595) million, $2.3 billion and $730 million for the years ended December 31, 2024, 2023 and 2022, respectively.
These amounts may fluctuate due to seasonality, timing of property acquisitions and resales, and the outstanding loan balances under our asset-backed term debt facilities.
These amounts may fluctuate due to seasonality, timing of property acquisitions and resales, and the outstanding loan balances under our asset-backed term debt facilities. 59 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
For the year ended December 31, 2022, cash used in financing activities was primarily attributable to $1.7 billion net principal payments on non-recourse asset-backed debt.
For the year ended December 31, 2022, cash used in financing activities was primarily attributable to $1.7 billion net principal payments on non-recourse asset-backed debt. 63 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
(2) The Company’s consolidated Other Current Liabilities include the following liabilities as shown in the Consolidated Balance Sheets: Accounts Payable and Other Accrued Liabilities, $64 million; Interest Payable, $1 million; and Lease Liabilities - Current, $5 million. 60 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
(2) The Company’s consolidated Other Current Liabilities include the following liabilities as shown in the Consolidated Balance Sheets: Accounts Payable and Other Accrued Liabilities, $92 million; Interest Payable, $3 million; and Lease Liabilities – Current, $2 million. 62 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
Technology and Development Expense Technology and development expense consists primarily of headcount expenses, including salaries, benefits and stock-based compensation for employees in the design, development, testing, maintenance and operation of our mobile applications, websites, tools, applications, and mobile apps that support our products.
Technology and Development Expense Technology and development expense consists primarily of headcount expenses, including salaries, benefits and stock-based compensation for employees in the design, development, testing, maintenance and operation of our websites, tools, applications, and mobile apps that support our products. Technology and development expense also includes amortization of capitalized software development costs and third-party software and hosting costs.
Interest expense varies period over period, primarily due to fluctuations in our inventory volumes and changes in the floating benchmark interest rates (“Benchmark Rates”), based on a London Interbank Offered Rate (“LIBOR”) for certain periods prior to December 31, 2022 or the secured overnight financing rate (“SOFR”), plus an applicable margin, which impact the interest incurred on our senior revolving credit facilities (see “— Liquidity and Capital Resources — Debt and Financing Arrangements ”).
Interest expense varies period over period, primarily due to fluctuations in our inventory volumes and changes in the floating benchmark interest rates (“Benchmark Rates”), based on the secured overnight financing rate (“SOFR”), plus an applicable margin, which impact the interest incurred on our senior revolving credit facilities (see “— Liquidity and Capital Resources — Debt and Financing Arrangements ”).
Advertising expense decreased by $125 million, from $200 million for the year ended December 31, 2022 to $75 million for the year ended December 31, 2023 as we decreased marketing in both existing and new markets.
Property holding costs decreased by $116 million, consistent with decreased inventory levels. Advertising expense decreased by $125 million, from $200 million for the year ended December 31, 2022 to $75 million for the year ended December 31, 2023 as we decreased marketing in both existing and new markets.
For homes under resale contract, the net realizable value is the contract price less expected selling costs and any expected concessions. For all other homes, the net realizable value is our internal projection price less expected selling 62 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
For homes under resale contract, the net realizable value is the contract price less expected selling costs and any expected concessions. For all other homes, the net realizable value is our internal projection price less expected selling costs.
Asset-backed Senior Term Debt Facilities We classify our senior term debt facilities as non-current liabilities in our consolidated balance sheets. The carrying value of the non-current liabilities is reduced by issuance costs of $12 million.
Asset-backed Senior Term Debt Facilities We classify our senior term debt facilities as current or non-current liabilities in our consolidated balance sheets based on the applicable final maturity date. The carrying value of the non-current liabilities is reduced by issuance costs of $7 million.
Market Footprint The following table represents the number of markets we operated in as of the periods presented: Year Ended December 31, (in whole numbers) 2023 2022 2021 Number of markets (at period end) 50 53 44 Due to the deteriorating macro environment in 2022 and 2023, we slowed down our new market expansion plans.
Market Footprint The following table represents the number of markets we operated in as of the periods presented: Year Ended December 31, (in whole numbers) 2024 2023 2022 Number of markets (at period end) 50 50 53 Due to the deteriorating macro environment in 2022, 2023, and 2024, we paused our new market expansion plans and are continually assessing areas within our existing markets to expand.
The property purchase price is net of our service fee and represents the cash proceeds paid to the home seller. Real estate inventory is reviewed for valuation adjustments on a quarterly basis.
The property purchase price is net of our service fee and represents the cash proceeds paid to the home seller. Real estate inventory is reviewed for valuation adjustments 64 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
Financial Highlights and Operating Metrics Year Ended December 31, (in millions, except percentages, homes purchased, homes sold, number of markets, and homes in inventory) 2023 2022 2021 2022 to 2023 Change 2021 to 2022 Change Revenue $ 6,946 $ 15,567 $ 8,021 $ (8,621) $ 7,546 Gross profit $ 487 $ 667 $ 730 $ (180) $ (63) Gross margin 7.0 % 4.3 % 9.1 % Net loss $ (275) $ (1,353) $ (662) $ 1,078 $ (691) Number of markets (at period end) 50 53 44 (3) 9 Homes sold 18,708 39,183 21,725 (20,475) 17,458 Homes purchased 11,246 34,962 36,908 (23,716) (1,946) Homes in inventory (at period end) 5,326 12,788 17,009 (7,462) (4,221) Inventory (at period end) $ 1,775 $ 4,460 $ 6,096 $ (2,685) $ (1,636) Percentage of homes “on the market” for greater than 120 days (at period end) 18 % 55 % 8 % Non-GAAP Financial Highlights (1) Contribution (Loss) Profit $ (258) $ 525 $ 525 $ (783) $ — Contribution Margin (3.7) % 3.4 % 6.5 % Adjusted EBITDA $ (627) $ (168) $ 58 $ (459) $ (226) Adjusted EBITDA Margin (9.0) % (1.1) % 0.7 % Adjusted Net Loss $ (778) $ (574) $ (116) $ (204) $ (458) ________________ (1) See “— Non-GAAP Financial Measures ” for further details and a reconciliation of such non-GAAP measures to their nearest comparable GAAP measures.
Financial Highlights and Operating Metrics Year Ended December 31, (in millions, except percentages, homes purchased, homes sold, number of markets, and homes in inventory) 2024 2023 2022 2023 to 2024 Change 2022 to 2023 Change Revenue $ 5,153 $ 6,946 $ 15,567 $ (1,793) $ (8,621) Gross profit $ 433 $ 487 $ 667 $ (54) $ (180) Gross margin 8.4 % 7.0 % 4.3 % Net loss $ (392) $ (275) $ (1,353) $ (117) $ 1,078 Number of markets (at period end) 50 50 53 — (3) Homes sold 13,593 18,708 39,183 (5,115) (20,475) Homes purchased 14,684 11,246 34,962 3,438 (23,716) Homes in inventory (at period end) 6,417 5,326 12,788 1,091 (7,462) Inventory (at period end) $ 2,159 $ 1,775 $ 4,460 $ 384 $ (2,685) Percentage of homes “on the market” for greater than 120 days (at period end) 46 % 18 % 55 % Non-GAAP Financial Highlights (1) Contribution Profit (Loss) $ 242 $ (258) $ 525 $ 500 $ (783) Contribution Margin 4.7 % (3.7) % 3.4 % Adjusted EBITDA $ (142) $ (627) $ (168) $ 485 $ (459) Adjusted EBITDA Margin (2.8) % (9.0) % (1.1) % Adjusted Net Loss $ (258) $ (778) $ (574) $ 520 $ (204) ________________ (1) See “— Non-GAAP Financial Measures ” for further details and a reconciliation of such non-GAAP measures to their nearest comparable GAAP measures.
The following table summarizes certain details related to our non-recourse asset-backed debt and other secured borrowings as of December 31, 2023 (in millions, except interest rates): Outstanding Amount December 31, 2023 Borrowing Capacity Current Non-Current Weighted Average Interest Rate End of Revolving / Withdrawal Period Final Maturity Date Non-Recourse Asset-backed Debt: Asset-backed Senior Revolving Credit Facilities Revolving Facility 2018-2 $ 1,000 $ — $ — 7.49 % June 30, 2025 June 30, 2025 Revolving Facility 2018-3 1,000 — — 6.82 % September 29, 2026 September 29, 2026 Revolving Facility 2019-1 300 — — 7.34 % August 15, 2025 August 15, 2025 Revolving Facility 2019-2 550 — — 6.83 % October 3, 2025 October 2, 2026 Revolving Facility 2019-3 925 — — — % April 5, 2024 April 4, 2025 Asset-backed Senior Term Debt Facilities Term Debt Facility 2021-S1 100 — 100 3.48 % January 2, 2025 April 1, 2025 Term Debt Facility 2021-S2 400 — 300 3.20 % September 10, 2025 March 10, 2026 Term Debt Facility 2021-S3 1,000 — 750 3.75 % January 31, 2027 July 31, 2027 Term Debt Facility 2022-S1 250 — 250 4.07 % March 1, 2025 September 1, 2025 Total $ 5,525 $ — $ 1,400 Issuance Costs — (12) Carrying Value $ — $ 1,388 Asset-backed Mezzanine Term Debt Facilities Term Debt Facility 2020-M1 $ 2,100 $ — $ 600 10.00 % April 1, 2025 April 1, 2026 Term Debt Facility 2022-M1 $ 500 $ — $ 150 10.00 % September 15, 2025 September 15, 2026 Total $ 2,600 $ — $ 750 Issuance Costs (4) Carrying Value $ 746 Total Non-Recourse Asset-backed Debt $ 8,125 $ — $ 2,134 Asset-backed Senior Revolving Credit Facilities We classify the senior revolving credit facilities as current liabilities on our consolidated balance sheets.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) The following table summarizes certain details related to our non-recourse asset-backed debt and other secured borrowings as of December 31, 2024 (in millions, except interest rates): Outstanding Amount December 31, 2024 Borrowing Capacity Current Non-Current Weighted Average Interest Rate End of Revolving / Withdrawal Period Final Maturity Date Non-Recourse Asset-backed Debt: Asset-backed Senior Revolving Credit Facilities Revolving Facility 2018-2 $ 1,000 $ — $ — — % June 24, 2026 June 24, 2026 Revolving Facility 2018-3 1,000 182 — 8.00 % September 29, 2026 September 29, 2026 Revolving Facility 2019-1 300 — — — % August 15, 2025 August 15, 2025 Revolving Facility 2019-2 550 — — — % October 3, 2025 October 2, 2026 Revolving Facility 2019-3 100 — — 8.13 % April 4, 2025 April 3, 2026 Asset-backed Senior Term Debt Facilities Term Debt Facility 2021-S1 100 — 100 3.48 % February 24, 2026 August 24, 2026 Term Debt Facility 2021-S2 400 — 300 3.31 % September 10, 2025 March 10, 2026 Term Debt Facility 2021-S3 1,000 — 750 3.75 % January 31, 2027 July 31, 2027 Term Debt Facility 2022-S1 250 250 — 4.07 % March 1, 2025 September 1, 2025 Total $ 4,700 $ 432 $ 1,150 Issuance Costs — (7) Carrying Value $ 432 $ 1,143 Asset-backed Mezzanine Term Debt Facilities Term Debt Facility 2020-M1 $ 1,700 $ — $ 200 10.00 % April 1, 2025 April 1, 2026 Term Debt Facility 2022-M1 $ 500 $ — $ 150 10.00 % September 15, 2025 September 15, 2026 Total $ 2,200 $ — $ 350 Issuance Costs (1) Carrying Value $ 349 Total Non-Recourse Asset-backed Debt $ 6,900 $ 432 $ 1,492 Asset-backed Senior Revolving Credit Facilities We classify the senior revolving credit facilities as current liabilities on our consolidated balance sheets.
The final maturity dates of the senior and mezzanine term debt facilities vary, as discussed above. (2) Represents the principal amounts outstanding as of December 31, 2023 and interest payments assuming the principal balances remain outstanding until maturity. (3) Represents future payments for long-term operating leases that have commenced as of December 31, 2023.
(2) Represents the principal amounts outstanding as of December 31, 2024 and estimated interest payments assuming the principal balances remain outstanding until maturity. The final maturity dates of the senior and mezzanine term debt facilities vary, as discussed above.
For the same periods, Adjusted Gross Margin, which aligns the timing of inventory valuation adjustments to the period in which the home is sold, decreased from 7.0% to 0.8%.
This included $458 million of inventory valuation adjustments on homes remaining in inventory at December 31, 2022. For the same periods, Adjusted Gross Margin, which aligns the timing of inventory valuation adjustments to the period in which the home is sold, decreased from 7.0% to 0.8%.
In some cases, the borrowing capacity amounts under the asset-backed senior term debt facilities as reflected in the table are not fully committed and any borrowings above the 58 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
In some cases, the borrowing capacity amounts under the asset-backed senior term debt facilities as reflected in the table are not fully committed and any borrowings above the committed amounts are subject to the applicable lender’s discretion.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) following the rapid downturn in the U.S. housing market, beginning primarily in the second half of 2022. This included $458 million of inventory valuation adjustments on homes remaining in inventory at December 31, 2022.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) ended December 31, 2023 compared to the year ended December 31, 2022 is attributable to $737 million in inventory valuation adjustments recorded during the year ended December 31, 2022 to reduce homes in inventory to their net realizable value following the rapid downturn in the U.S. housing market, beginning primarily in the second half of 2022.
In addition, we generate revenue from additional services we provide to both home sellers and buyers, which consists primarily of title insurance and escrow services and brokerage services.
Components of Our Results of Operations Revenue We generate the majority of our revenue from the sale of homes that we previously acquired from homeowners. In addition, we generate revenue from additional services we provide to both home sellers and buyers, which consists primarily of title insurance and escrow services and brokerage services.
The withdrawal period end dates and final maturity dates reflected in the table above are inclusive of any extensions that are at the sole discretion of the Company. Certain of our asset-backed senior term debt facilities also have additional extension options that are subject to lender approval that are not reflected in the table above.
Certain of our asset-backed senior term debt facilities also have additional extension options that are subject to lender approval that are not reflected in the table above.
The composition of our holding costs is described in the footnotes to the reconciliation table below. Contribution Margin is Contribution Profit (Loss) as a percentage of revenue. We view this metric as an important measure of business performance as it captures the unit level performance isolated to homes sold in a given period and provides comparability across reporting periods.
Contribution Margin is Contribution Profit (Loss) as a percentage of revenue. We view this metric as an important measure of business performance as it captures the unit level performance isolated to homes sold in a given period and provides comparability across reporting periods. Contribution Profit (Loss) helps management assess inflows and outflows directly associated with a specific resale cohort.
For the year ended December 31, 2022, cash provided by operating activities was primarily driven by a $896 million decrease in real estate inventory.
For the year ended December 31, 2022, cash provided by operating activities was primarily driven by an $896 million decrease in real estate inventory. Net Cash Provided by Investing Activities Net cash provided by investing activities was $28 million, $44 million and $234 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Contribution Profit / Margin We calculate Contribution Profit (Loss) as Adjusted Gross Profit, minus certain costs incurred on homes sold during the current period including: (1) holding costs incurred in the current period, (2) holding costs incurred in prior periods, and (3) direct selling costs.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) Contribution Profit / Margin We calculate Contribution Profit (Loss) as Adjusted Gross Profit, minus certain costs incurred on homes sold during the current period including: (1) holding costs incurred in the current period, (2) holding costs incurred in prior periods, and (3) direct selling costs.
Operating Expenses Sales, Marketing and Operations . Sales, marketing and operations increased by $462 million, or 85%, for the year ended December 31, 2022 compared to the year ended December 31, 2021. The increase was primarily attributable to a $219 million increase in resale transaction costs and broker commissions, consistent with the 94% increase in revenue.
Sales, marketing and operations decreased by $520 million, or 52%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. The decrease was primarily attributable to a $217 million decrease in resale transaction costs and broker commissions, consistent with the 55% decrease in revenue during the same period.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios,or as noted) At times, we may be required to keep amounts in restricted cash accounts to collateralize our asset-backed term debt facilities if the property borrowing base is insufficient to satisfy the borrowing base requirements.
At times, we may be required to keep amounts in restricted cash accounts to collateralize our asset-backed term debt facilities if the property borrowing base is insufficient to satisfy the borrowing base requirements.
In addition, we prioritized risk management and resale clearance at the expense of resale margin performance in order to clear the old book inventory, which composed a majority of the resale cohort for the year ended December 31, 2023.
In addition, we prioritized risk management and resale clearance at the expense of resale margin performance in order to clear the old book inventory, which composed a majority of the resale cohort for the year ended December 31, 2023.Contribution Margin decreased from 3.4% to (3.7)% for the years ended December 31, 2022 and December 31, 2023, respectively, due to the reasons noted above as well as increased holding costs due to longer average inventory holding periods.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) Cost of Revenue and Gross Profit Cost of revenue increased by $7.6 billion, or 104%, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) Income Tax Expense Income tax expense changed by a nominal amount for the year ended December 31, 2024 compared to the year ended December 31, 2023.
We believe these measures provide investors with meaningful period over period comparisons of our underlying performance, adjusted for certain charges that are non-recurring, non-cash, not directly related to our revenue-generating operations, not aligned to related revenue, or not reflective of ongoing operating results that vary in frequency and amount.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) meaningful period over period comparisons of our underlying performance, adjusted for certain charges that are non-cash, not directly related to our revenue-generating operations, not aligned to related revenue, or not reflective of ongoing operating results that vary in frequency and amount.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) (7) Represents holding costs incurred in prior periods on homes sold in the period presented.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) on a quarterly basis.
As of December 31, 2023, the Company had total outstanding balances on our asset-backed debt of $2.2 billion and aggregate principal outstanding from convertible senior notes of $381 million. In addition, we had undrawn borrowing capacity 56 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
As of December 31, 2024, the Company had total outstanding balances on our asset-backed debt of $1.9 billion and aggregate principal outstanding from convertible senior notes of $381 million. In addition, we had undrawn borrowing capacity of $5 billion under our non-recourse asset-backed debt facilities (as described further below), of which $218 million was committed.
As part of our overall risk management framework, we consider both individual market and aggregate portfolio exposures. We typically seek to maximize the resale margin performance of our inventory in the context of managing overall risk and inventory health through monitoring sell-through rates, holding periods, and portfolio aging.
We typically seek to maximize the resale margin performance of our inventory in the context of managing overall risk and inventory health through monitoring sell-through rates, holding periods, and portfolio aging, and we will adjust down listed prices on our inventory when appropriate to stay in-line with market sell-through rates and drive resale clearance.
Below is a table that shows our contractual obligations as of December 31, 2023: Payment Due by Year (in millions) Total Less than 1 year 1 – 3 years 4 – 5 years More than 5 years Senior and mezzanine term debt facilities (1) 2,468 126 1,576 766 — Convertible senior notes (2) 384 1 383 — — Operating leases (3) 34 8 9 9 8 Purchase commitments (4) 653 653 — — — Total $ 3,539 $ 788 $ 1,968 $ 775 $ 8 ________________ (1) Represents the principal amounts outstanding as of December 31, 2023 and estimated interest payments assuming the principal balances remain outstanding until maturity.
Below is a table that shows our material contractual obligations as of December 31, 2024: Payment Due by Year (in millions) Total Less than 1 year 1 – 3 years 4 – 5 years More than 5 years Senior revolving credit facilities (1) $ 186 $ 186 $ — $ — $ — Senior and mezzanine term debt facilities (2) 1,903 337 1,566 — Convertible senior notes (3) 383 1 382 — — Operating leases (4) 21 4 7 7 3 Purchase commitments (5) 589 589 — — — Total $ 3,082 $ 1,117 $ 1,955 $ 7 $ 3 ________________ (1) Represents the principal amounts outstanding as of December 31, 2024.
(4) As of December 31, 2023, we were under contract to purchase 2,114 homes for an aggregate purchase price of $653 million. Critical Accounting Policies and Estimates Discussion and analysis of our financial condition and results of operations are based on our financial statements, which have been prepared in accordance with GAAP.
Critical Accounting Policies and Estimates Discussion and analysis of our financial condition and results of operations are based on our financial statements, which have been prepared in accordance with GAAP.
One such metric is our percentage of homes “on the market” for greater than 120 days as measured from initial listing date.
As one key measure of inventory management performance, we evaluate our portfolio metrics relative to the broader market (as observed on the multiple listing services (“MLS”)). One such metric is our percentage of homes “on the market” for greater than 120 days as measured from initial listing date.
See “— Non-GAAP Financial Measures ” for further details and a reconciliation of such non-GAAP measures to their nearest comparable GAAP measures. Operating Expenses Sales, Marketing and Operations . Sales, marketing and operations decreased by $520 million, or 52%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Adjusted Gross Margin and Contribution Margin are non-GAAP financial measures. See “— Non-GAAP Financial Measures ” for further details and a reconciliation of such non-GAAP measures to their nearest comparable GAAP measures. Operating Expenses Sales, Marketing and Operations .
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) (9) Includes amortization of debt issuance costs and loan origination fees, commitment fees, unused fees, other interest related costs on our asset-backed debt facilities, interest expense related to the 2026 Notes outstanding, and interest expense on other secured borrowings.
(9) Includes amortization of debt issuance costs and loan origination fees, commitment fees, unused fees, other interest related costs on our asset-backed debt facilities, interest expense related to the 2026 Notes outstanding, and interest expense on other secured borrowings. 51 TABLE OF CONTENTS OPENDOOR TECHNOLOGIES INC.
We will continue to evaluate new ways to improve our end-to-end solution and expect to invest in additional adjacent products and services over time with the expectation that these adjacent services will continue to improve our unit economics. Unit Economics We view Contribution Margin as a key measure of unit economic performance. Contribution Margin is a non-GAAP financial measure.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) adjacent products and services over time with the expectation that these adjacent services will continue to improve our unit economics. Unit Economics We view Contribution Margin as a key measure of unit economic performance.
Adjusted Net Loss and Adjusted EBITDA We also present Adjusted Net Loss and Adjusted EBITDA, which are non-GAAP financial measures that management uses to assess our underlying financial performance. These measures are also commonly used by investors and analysts to compare the underlying performance of companies in our industry.
(7) Represents holding costs incurred in prior periods on homes sold in the period presented. Adjusted Net Loss and Adjusted EBITDA We also present Adjusted Net Loss and Adjusted EBITDA, which are non-GAAP financial measures that management uses to assess our underlying financial performance.
Income Tax Expense Income tax expense decreased by a nominal amount for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Other Income — Net Other income – net decreased by $43 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios,or as noted) of $6.0 billion under our non-recourse asset-backed debt facilities (as described further below), of which $650 million was committed.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) mezzanine term debt facilities, to finance our home acquisitions.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios,or as noted) costs. Changes in our pricing assumptions may lead to a change in the outcome of our inventory valuation adjustment, and actual results may also differ from our assumptions.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) Our working capital requirements may increase should our inventory balance increase.
Net Cash (Used in) Provided by Financing Activities Net cash (used in) provided by financing activities was $(2.6) billion, $(1.8) billion and $7.3 billion for the years ended December 31, 2023, 2022 and 2021, respectively.
Net Cash Used in Financing Activities Net cash used in financing activities was $(210) million, $(2.6) billion and $(1.8) billion for the years ended December 31, 2024, 2023 and 2022, respectively. For the year ended December 31, 2024, cash used in financing activities was primarily attributable to $217 million net principal payments on non-recourse asset-backed debt.
General and administrative decreased by $274 million, or 44%, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Advertising expense increased by $11 million, from $75 million for the year ended December 31, 2023 to $86 million for the year ended December 31, 2024. General and Administrative . General and administrative decreased by $24 million, or 12%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements – Note 12. Share-Based Awards” . Recent Accounting Pronouncements For information on recent accounting standards, see “ Part II – Item 8. Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements – Note 1.
Changes in our pricing assumptions may lead to a change in the outcome of our inventory valuation adjustment, and actual results may also differ from our assumptions. Recent Accounting Pronouncements For information on recent accounting standards, see “ Part II – Item 8. Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements – Note 1.
For the year ended December 31, 2021, cash used in operating activities was primarily driven by an $5.7 billion increase in real estate inventory and an $83 million increase in escrow receivables correlated to the increase in revenue during the year.
For the year ended December 31, 2024, cash used in operating activities was primarily driven by a $449 million increase in real estate inventory and our net loss, net of non-cash items, of $168 million.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) Restructuring Expense Restructuring expense consists primarily of severance and other termination benefits for employees whose roles have been eliminated.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular amounts in millions, except share and per share data and ratios, or as noted) (10) Consists mainly of interest earned on cash, cash equivalents, restricted cash and marketable securities.