Gains Market Share, Delivers Solid Revenue Growth and Margin Improvement
Updates 2022 Guidance
- Second quarter revenue of $115 million, up 18% YoY
- Second quarter GAAP net loss of $25 million
- Second quarter Adjusted EBITDA loss of $14 million; Adjusted EBITDA margin expansion of ~500 basis points from first quarter 2022
- Expects 2022 revenue of $427 million to $432 million, growth of 19% to 21% YoY; expects 2022 Adjusted EBITDA loss of $57 million to $59 million
BUFFALO, N.Y., Aug. 10, 2022 (GLOBE NEWSWIRE) -- ACV (Nasdaq: ACVA), the leading online automotive marketplace and data services partner for dealers, today reported results for its second quarter ended June 30, 2022.
“We are very pleased with our second quarter results, which once again exceeded revenue expectations, despite continued headwinds impacting the automotive industry, while also delivering strong quarter-over-quarter margin expansion. Our growth is driven by market share gains, continued strong adoption of ACV’s value-added services, and traction in our growing suite of data and SaaS solutions,” said George Chamoun, CEO of ACV.
“While we continue to experience strong adoption across our growing marketplace, we are updating our 2022 guidance to reflect weakening consumer demand and ongoing supply challenges in the automotive industry, with a corresponding reduction in operating expenses,” continued Chamoun.
“These macroeconomic factors are expected to constrain wholesale volumes in the near-term, but we believe ACV is in a strong position to deliver sustainable growth as end-markets recover, while also continuing to scale our asset-light business model,” concluded Chamoun.
Second Quarter 2022 Highlights
- Revenue of $115 million, an increase of 18% year over year.
- Marketplace and Service revenue of $98 million, an increase of 16% year over year.
- Marketplace GMV of $2.7 billion, an increase of approximately 27% year over year.
- Marketplace Units of 148,047, a decrease of 3% year over a year, a 6% increase compared to first quarter 2022
- Adjusted EBITDA loss of $14 million, compared to Adjusted EBITDA loss of $4 million in the second quarter 2021. Adjusted EBITDA margin increased approximately 500 basis points compared to first quarter 2022.
Third Quarter and Full-Year 2022 Guidance
Based on information as of today, ACV is providing the following guidance:
- Third quarter of 2022:
- Total revenue of $104 to $107 million, an increase of 13% to 17% year over year
- Adjusted EBITDA loss of $13 to $15 million
- GAAP net loss of $29 to $31 million
- Non-GAAP net loss of $15 to $16 million
- Full-Year 2022:
- Total revenue of $427 to $432 million, an increase of 19% to 21% year over year
- Adjusted EBITDA loss of $57 to $59 million; an approximate 14% loss at the midpoint of revenue guidance
- GAAP net loss of $113 to $115 million
- Non-GAAP net loss of $65 to $67 million
Our financial guidance includes the following assumptions:
- Wholesale volumes are expected to remain constrained due to the ongoing automotive OEM production challenges and softening retail demand for used vehicles.
- Marketplace conversion rates are expected to remain at the lower-end of our historical range until seller and buyer price expectations converge to more normalized levels.
- Total non-GAAP operating expenses, excluding cost of revenue, are expected to grow approximately 23% year over year in 2022, reflecting a reduction in exit run rate by approximately $40 million versus initial 2022 guidance, and exclude approximately $43 million of stock-based compensation and $4 million of intangible amortization.
- Third quarter non-GAAP net loss excludes approximately $13 million of stock-based compensation and approximately $1 million of intangible amortization.
ACV’s Second Quarter Results Conference Call
ACV will host a conference call and live webcast today, August 10, 2022, at 5:00 p.m. ET to discuss financial results. To access the live conference call, please pre-register using this link. Registrants will receive confirmation with dial-in details. A live webcast of the call can be accessed here. Participants are encouraged to join the webcast unless asking a question. An archived webcast of the conference call will be available on the investor relations page of the Company’s website at https://investors.acvauto.com.
About ACV Auctions
ACV provides a vibrant digital marketplace for wholesale vehicle transactions and data services that offers transparent and accurate vehicle information to customers. On a mission to build and enable the most trusted and efficient digital marketplaces for buying and selling used vehicles, ACV’s platform leverages data insights and technology to power its digital marketplace and data services, enabling dealers and commercial partners to buy, sell and value vehicles with confidence and efficiency. ACV’s network of brands includes ACV Auctions, ACV Transportation and ACV Capital within its Marketplace Products, as well as True360, ACV Data Services and MAX Digital.
Information About Non-GAAP Financial Measures
ACV provides supplemental non-GAAP financial measures to its financial results. We use these non-GAAP financial measures, and we believe that they assist our investors to make period-to-period comparisons of our operating performance because they provide a view of our operating results without items that are not, in our view, indicative of our operating results. These non-GAAP financial measures should not be construed as an alternative to GAAP results as the items excluded from the non-GAAP financial measures often have a material impact on our operating results, certain of those items are recurring, and others often recur. Management uses, and investors should consider, our non-GAAP financial measures only in conjunction with our GAAP results.
Non-GAAP Financial Measures
Adjusted EBITDA is a financial measure that is not presented in accordance with GAAP. We believe that Adjusted EBITDA, when taken together with our financial results presented in accordance with GAAP, provides meaningful supplemental information regarding our operating performance and facilitates internal comparisons of our historical operating performance on a more consistent basis by excluding certain items that may not be indicative of our business, results of operations or outlook. In particular, we believe that the use of Adjusted EBITDA is helpful to our investors as it is a measure used by management in assessing the health of our business, determining incentive compensation and evaluating our operating performance, as well as for internal planning and forecasting purposes.
We define Adjusted EBITDA as net loss, adjusted to exclude: depreciation and amortization; stock-based compensation expense; interest (income) expense; provision for income taxes; other (income) expense, net; and other one-time non-recurring items of a material nature, when applicable, such as acquisition-related and restructuring expenses.
Adjusted EBITDA is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. Some of the limitations include that (1) it does not properly reflect capital commitments to be paid in the future; (2) although depreciation and amortization are non-cash charges, the underlying assets may need to be replaced and Adjusted EBITDA does not reflect these capital expenditures; (3) it does not consider the impact of stock-based compensation expense, (4) it does not reflect other non-operating expenses, including interest expense, (5) it does not consider the impact of any contingent consideration liability valuation adjustments, (6) it does not reflect tax payments that may represent a reduction in cash available to us, and (7) it does not reflect other one-time, non-recurring items of a material nature, when applicable, such as acquisition-related and restructuring expenses. In addition, our use of Adjusted EBITDA may not be comparable to similarly titled measures of other companies because they may not calculate Adjusted EBITDA in the same manner, limiting its usefulness as a comparative measure.
Non-GAAP Net income (loss), a financial measure that is not presented in accordance with GAAP, provides investors with additional useful information to measure operating performance and current and future liquidity when taken together with our financial results presented in accordance with GAAP. By providing this information, we believe management and the users of the financial statements are better able to understand the financial results of what we consider to be our organic, continuing operations.
We define Non-GAAP Net income (loss) as net income (loss), adjusted to exclude: stock-based compensation expense, amortization of acquired intangible assets, and other one-time, non-recurring items of a material nature, when applicable, such as acquisition-related and restructuring expenses.
In the calculation of Non-GAAP Net income (loss), we exclude stock-based compensation expense because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact our non-cash expense. We believe that providing non-GAAP financial measures that exclude stock-based compensation expense allows for more meaningful comparisons between our operating results from period to period.
We exclude amortization of acquired intangible assets from the calculation of Non-GAAP Net income (loss). We believe that excluding the impact of amortization of acquired intangible assets allows for more meaningful comparisons between operating results from period to period as the underlying intangible assets are valued at the time of acquisition and are amortized over several years after the acquisition.
We exclude contingent consideration liability valuation adjustments associated with the purchase consideration of transactions accounted for as business combinations. We also exclude certain other one-time, non-recurring items of a material nature, when applicable, such as acquisition-related and restructuring expenses, because we do not consider such amounts to be part of our ongoing operations nor are they comparable to prior period nor predictive of future results.
Non-GAAP net income (loss) is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. Some of these limitations include that: (1) it does not consider the impact of stock-based compensation expense; (2) although amortization is a non-cash charge, the underlying assets may need to be replaced and Non-GAAP Net income (loss) does not reflect these capital expenditures; (3) it does not consider the impact of any contingent consideration liability valuation adjustments; and (4) it does not consider the impact of other one-time charges, such as acquisition-related and restructuring expenses, which could be material to the results of our operations. In addition, our use of Non-GAAP Net income (loss) may not be comparable to similarly titled measures of other companies because they may not calculate Non-GAAP Net income (loss) in the same manner, limiting its usefulness as a comparative measure.
Information About Operating and Financial Metrics
We regularly monitor the following operating and financial metrics in order to measure our current performance and estimate our future performance. Our key operating and financial metrics may be calculated in a manner different than similar business metrics used by other companies.
Operating and Financial Metrics
Marketplace GMV - Marketplace GMV is primarily driven by the volume and dollar value of Marketplace Units transacted on our digital marketplace. We believe that Marketplace GMV acts as an indicator of the success of our marketplace, signaling satisfaction of dealers and buyers on our marketplace, and the health, scale, and growth of our business. We define Marketplace GMV as the total dollar value of vehicles transacted through our digital marketplace within the applicable period, excluding any auction and ancillary fees.
Marketplace Units - Marketplace Units is a key indicator of our potential for growth in Marketplace GMV and revenue. It demonstrates the overall engagement of our customers on the ACV platform, the vibrancy of our digital marketplace and our market share of wholesale transactions in the United States. We define Marketplace Units as the number of vehicles transacted on our digital marketplace within the applicable period. Marketplace Units transacted includes any vehicle that successfully reaches sold status, even if the auction is subsequently unwound, meaning the buyer or seller does not complete the transaction. These instances have been immaterial to date. Marketplace Units excludes vehicles that were inspected by ACV, but not sold on our digital marketplace. Marketplace Units have increased over time as we have expanded our territory coverage, added new dealer partners and increased our share of wholesale transactions from existing customers.
Forward-Looking Statements
This presentation contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements concerning ACV’s ability to deliver long-term growth and total addressable market expansion, our financial guidance for the second quarter of 2022 and the full year of 2022. In some cases, you can identify forward-looking statements because they contain words such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will” or “would” or the negative of these words or other similar terms or expressions. You should not rely on forward-looking statements as predictions of future events.
The forward-looking statements contained in this presentation are based on ACV’s current assumptions, expectations and beliefs and are subject to substantial risks, uncertainties and changes in circumstances that may cause ACV’s actual results, performance or achievements to differ materially from those expressed or implied in any forward-looking statement. These risks and uncertainties include, but are not limited to: (1) our history of operating losses; (2) our limited operating history; (3) our ability to effectively manage our growth; (4) our ability to grow the number of participants on our platform; (5) general market, political, economic, and business conditions; (6) our ability to acquire new customers and successfully retain existing customers; (7) our ability to effectively develop and expand our sales and marketing capabilities; (8) breaches in our security measures, unauthorized access to our platform, our data, or our customers’ or other users’ personal data; (9) risk of interruptions or performance problems associated with our products and platform capabilities; (10) our ability to adapt and respond to rapidly changing technology or customer needs; (11) our ability to compete effectively with existing competitors and new market entrants; (12) our ability to comply or remain in compliance with laws and regulations that currently apply or become applicable to our business in the United States and other jurisdictions where we elect to do business; and (13) the impact that economic conditions and the ongoing COVID-19 pandemic could have on our or our customers’ businesses, financial condition and results of operations. These and other risks and uncertainties are more fully described in our filings with the Securities and Exchange Commission (“SEC”), including in the section entitled “Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2022, filed with the SEC on August 10, 2022. Additional information will be made available in other filings and reports that we may file from time to time with the SEC. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, we cannot guarantee future results, levels of activity, performance, achievements, or events and circumstances reflected in the forward-looking statements will occur. The forward-looking statements made in this presentation relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statements made in this presentation to reflect events or circumstances after the date of this presentation or to reflect new information or the occurrence of unanticipated events, except as required by law.
Investor Contact:
Tim Fox
tfox@acvauctions.com
Media Contact:
Maura Duggan
mduggan@acvauctions.com
| ACV AUCTIONS INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) | |||||||||||||||
| Three months ended June 30, | Six months ended June 30, | ||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Revenue: | |||||||||||||||
| Marketplace and service revenue | $ | 97,752 | $ | 83,934 | $ | 186,099 | $ | 142,326 | |||||||
| Customer assurance revenue | 17,320 | 13,440 | 32,038 | 24,134 | |||||||||||
| Total revenue | 115,072 | 97,374 | 218,137 | 166,460 | |||||||||||
| Operating expenses: | |||||||||||||||
| Marketplace and service cost of revenue (excluding | |||||||||||||||
| depreciation & amortization) | 49,893 | 42,788 | 97,145 | 72,297 | |||||||||||
| Customer assurance cost of revenue (excluding | |||||||||||||||
| depreciation & amortization) | 14,575 | 11,129 | 28,211 | 20,515 | |||||||||||
| Operations and technology | 36,720 | 23,513 | 69,549 | 45,104 | |||||||||||
| Selling, general, and administrative | 36,144 | 27,513 | 72,196 | 51,478 | |||||||||||
| Depreciation and amortization | 2,479 | 1,761 | 4,864 | 3,529 | |||||||||||
| Total operating expenses | 139,811 | 106,704 | 271,965 | 192,923 | |||||||||||
| Loss from operations | (24,739 | ) | (9,330 | ) | (53,828 | ) | (26,463 | ) | |||||||
| Other income (expense): | |||||||||||||||
| Interest income | 638 | 45 | 682 | 71 | |||||||||||
| Interest expense | (238 | ) | (251 | ) | (448 | ) | (461 | ) | |||||||
| Total other income (expense) | 400 | (206 | ) | 234 | (390 | ) | |||||||||
| Loss before income taxes | (24,339 | ) | (9,536 | ) | (53,594 | ) | (26,853 | ) | |||||||
| Provision for income taxes | 176 | 156 | 416 | 214 | |||||||||||
| Net loss | $ | (24,515 | ) | $ | (9,692 | ) | $ | (54,010 | ) | $ | (27,067 | ) | |||
| Weighted-average shares - basic and diluted | 156,703,734 | 154,572,225 | 156,484,903 | 94,762,407 | |||||||||||
| Net loss per share - basic and diluted | $ | (0.16 | ) | $ | (0.06 | ) | $ | (0.35 | ) | $ | (0.29 | ) | |||
| ACV AUCTIONS INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share data) | ||||||||
| June 30, 2022 | December 31, 2021 | |||||||
| Assets | ||||||||
| Current Assets : | ||||||||
| Cash and cash equivalents | $ | 303,942 | $ | 565,994 | ||||
| Marketable securities | 207,978 | 13,765 | ||||||
| Trade receivables (net of allowance of $4,266 and $3,724) | 225,856 | 222,753 | ||||||
| Finance receivables (net of allowance of $971 and $636) | 77,289 | 44,278 | ||||||
| Other current assets | 11,514 | 10,623 | ||||||
| Total current assets | 826,579 | 857,413 | ||||||
| Property and equipment (net of accumulated depreciation of $5,793 and $4,636) | 5,620 | 4,916 | ||||||
| Goodwill | 90,681 | 78,839 | ||||||
| Acquired intangible assets (net of amortization of $9,593 and $7,070) | 21,211 | 18,130 | ||||||
| Capitalized software (net of amortization of $5,006 and $3,837) | 25,738 | 17,844 | ||||||
| Operating lease right-of-use assets | 5,292 | 3,264 | ||||||
| Other assets | 2,332 | 2,554 | ||||||
| Total assets | 977,453 | 982,960 | ||||||
| Liabilities and Stockholders’ Equity | ||||||||
| Current Liabilities : | ||||||||
| Accounts payable | 356,490 | 395,972 | ||||||
| Accrued payroll | 12,002 | 11,961 | ||||||
| Accrued other liabilities | 10,786 | 9,806 | ||||||
| Deferred revenue | 5,067 | 4,317 | ||||||
| Operating lease liabilities | 1,515 | 1,306 | ||||||
| Total current liabilities | 385,860 | 423,362 | ||||||
| Long-term operating lease liabilities | 3,958 | 2,049 | ||||||
| Long-term debt | 70,500 | 500 | ||||||
| Other long-term liabilities | 1,470 | 952 | ||||||
| Total liabilities | $ | 461,788 | $ | 426,863 | ||||
| Commitments and Contingencies (Note 5) | ||||||||
| Stockholders’ Equity : | ||||||||
| Preferred Stock; $0.001 par value; 20,000,000 shares authorized; | ||||||||
| 0 and 0 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively | - | - | ||||||
| Common Stock - Class A; $0.001 par value; 2,000,000,000 shares authorized; | ||||||||
| 114,933,675 and 106,420,843 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively | 115 | 106 | ||||||
| Common Stock - Class B; $0.001 par value; 160,000,000 shares authorized; | ||||||||
| 42,613,583 and 49,661,126 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively | 42 | 50 | ||||||
| Additional paid-in capital | 817,338 | 801,142 | ||||||
| Accumulated deficit | (299,171 | ) | (245,161 | ) | ||||
| Accumulated other comprehensive loss | (2,659 | ) | (40 | ) | ||||
| Total stockholders’ equity | 515,665 | 556,097 | ||||||
| Total liabilities and stockholders’ equity | $ | 977,453 | $ | 982,960 | ||||
| ACV AUCTIONS INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) | ||||||||
| Six months ended June 30, | ||||||||
| 2022 | 2021 | |||||||
| Cash Flows from Operating Activities | ||||||||
| Net loss | $ | (54,010 | ) | $ | (27,067 | ) | ||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||
| Depreciation and amortization | 5,101 | 3,728 | ||||||
| Stock-based compensation expense, net of amounts capitalized | 16,293 | 6,630 | ||||||
| Provision for bad debt | 4,100 | 1,589 | ||||||
| Other non-cash, net | 406 | 469 | ||||||
| Changes in operating assets and liabilities, net of effects from purchases of | ||||||||
| businesses: | ||||||||
| Trade receivables | (6,154 | ) | (131,479 | ) | ||||
| Other current assets | (134 | ) | (4,209 | ) | ||||
| Accounts payable | (39,475 | ) | 215,286 | |||||
| Accrued payroll | (317 | ) | 4,208 | |||||
| Accrued other liabilities | 895 | 1,532 | ||||||
| Deferred revenue | 739 | 2,182 | ||||||
| Other long-term liabilities | 213 | 163 | ||||||
| Other assets | (209 | ) | (218 | ) | ||||
| Net cash provided by (used in) operating activities | (72,552 | ) | 72,814 | |||||
| Cash Flows from Investing Activities | ||||||||
| Net increase in finance receivables | (33,892 | ) | (18,153 | ) | ||||
| Purchases of property and equipment | (1,809 | ) | (1,664 | ) | ||||
| Capitalization of software costs | (8,689 | ) | (4,597 | ) | ||||
| Purchases of marketable securities | (197,312 | ) | - | |||||
| Maturities and redemptions of marketable securities | 2,000 | - | ||||||
| Acquisition of businesses (net of cash acquired) | (18,913 | ) | - | |||||
| Net cash provided by (used in) investing activities | (258,615 | ) | (24,414 | ) | ||||
| Cash Flows from Financing Activities | ||||||||
| Proceeds from issuance of common stock in connection with initial public offering, net of | ||||||||
| underwriting discounts and commissions and other offering costs | - | 385,852 | ||||||
| Proceeds from long term debt | 130,000 | 5,250 | ||||||
| Payments towards long term debt | (60,000 | ) | (9,582 | ) | ||||
| Proceeds from exercise of stock options | 759 | 679 | ||||||
| Payment of RSU tax withholdings in exchange for common shares | ||||||||
| surrendered by RSU holders | (2,556 | ) | - | |||||
| Proceeds from employee stock purchase plan | 930 | - | ||||||
| Net cash provided by (used in) financing activities | 69,133 | 382,199 | ||||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (18 | ) | - | |||||
| Net increase (decrease) in cash, cash equivalents, and restricted cash | (262,052 | ) | 430,599 | |||||
| Cash, cash equivalents, and restricted cash, beginning of period | 565,994 | 233,725 | ||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 303,942 | $ | 664,324 | ||||
| Supplemental disclosure of cash flow information | ||||||||
| Cash paid (received) during the period for: | ||||||||
| Interest (income) expense | $ | (201 | ) | $ | 185 | |||
| Income taxes | $ | 299 | $ | 112 | ||||
| Cash paid included in the measurement of operating lease liabilities | $ | 662 | $ | - | ||||
| Non-cash investing and financing activities: | ||||||||
| Stock issuance costs in accounts payable | $ | - | $ | 140 | ||||
| Stock-based compensation included in capitalized software development costs | $ | 750 | $ | - | ||||
| Purchase of property and equipment and internal use software in accounts payable | $ | 288 | $ | 858 | ||||
The following table presents a reconciliation of Non-GAAP Net loss to net loss, the most directly comparable financial measure stated in accordance with GAAP, for the periods presented:
| Three months ended June 30, | Six months ended June 30, | ||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Non-GAAP Net loss Reconciliation | |||||||||||||||
| Net loss | $ | (24,515 | ) | $ | (9,692 | ) | $ | (54,010 | ) | $ | (27,067 | ) | |||
| Stock-based compensation | 8,369 | 3,763 | 16,293 | 6,629 | |||||||||||
| Amortization of acquired intangible assets | 1,300 | 774 | 2,529 | 1,592 | |||||||||||
| Amortization of capitalized stock based compensation | 164 | - | 164 | - | |||||||||||
| Contingent losses (gains) | - | - | 200 | - | |||||||||||
| Non-GAAP Net loss | $ | (14,682 | ) | $ | (5,155 | ) | $ | (34,824 | ) | $ | (18,846 | ) | |||
The following table presents a reconciliation of Adjusted EBITDA to net loss, the most directly comparable financial measure stated in accordance with GAAP, for the periods presented.
| Three months ended June 30, | Six months ended June 30, | ||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Adjusted EBITDA Reconciliation | |||||||||||||||
| Net loss | $ | (24,515 | ) | $ | (9,692 | ) | $ | (54,010 | ) | $ | (27,067 | ) | |||
| Depreciation and amortization | 2,585 | 1,837 | 5,101 | 3,728 | |||||||||||
| Stock-based compensation | 8,369 | 3,763 | 16,293 | 6,630 | |||||||||||
| Interest (income) expense | (400 | ) | 206 | (234 | ) | 390 | |||||||||
| Provision for income taxes | 176 | 156 | 416 | 214 | |||||||||||
| Other (income) expense, net | (292 | ) | 43 | 399 | 58 | ||||||||||
| Adjusted EBITDA | $ | (14,077 | ) | $ | (3,687 | ) | $ | (32,035 | ) | $ | (16,047 | ) | |||
