Overstock Results Presentation Deck
Adjusted EBITDA Reconciliation
Income (loss) from continuing operations $
Depreciation and amortization
Stock-based compensation
Interest (income) expense, net
Other (income) expense, net
Provision (benefit) for income taxes
Special items (see table below)
Adjusted EBITDA
Special items:
Special legal charges (1)
Severance
Transaction costs
Total Special items
overstock.
$
Sep-2019
(13,448) $
6,212
3,821
(321)
183
160
(1,221)
(4,614) $
(1,221) $
(1,221) $
Dec-2019
(16,740) $ (13,766) $
6,474
5,569
3,911
2,681
(182)
(65)
(100)
Mar-2020
(6,702) $
11
287
163
(1,486)
(6,541) $
(2,501) $
1,015
(1,486) $
Three months ended
Jun-2020
47,839 $
5,409
1,952
364
(246)
840
(7,272)
48,886 $
(7,272) $
(7,272) $
Sep-2020 Dec-2020¹
37,904 $
5,310
1,568
264
(59)
753
288
46,028 $
288
288 $
23,092 $
5,487
1,640
199
(595)
(335)
432
29,920 $
432 $
432 $
Mar-2021
26,018 $
5,146
2,305
155
226
193
(187)
33,856 $
(187) $
(187) $
Jun-2021
82,405 $
4,803
2,802
130
(298)
(45,726)
243
44,359 $
243
243 $
Sep-2021
Note: All figures represent results from continuing operations, in thousands.
1 Period does not yet reflect certain immaterial income tax reclassifications associated with discontinued operations. No impact to adjusted EBITDA.
Adjusted EBITDA is a non-GAAP financial measure used in addition to and in conjunction with results presented in accordance with GAAP and should not be relied upon to the exclusion of
GAAP financial measures. Review our financial statements and publicly-filed reports in their entirety and do not rely on any single financial measure.
30,426
4,383
2,542
139
79
(1,795)
305
36,079
1
253
51
305
31View entire presentation