AGÕæÈ˹ٷ½

STOCK TITAN

Coupang Announces Results for First Quarter 2025

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Net Revenues of $7.9 billion, up 11% YoY and 21% on an FX-neutral basis

Gross Profit of $2.3 billion, up 20% YoY and 31% on an FX-neutral basis

Operating income of $154 million, up $114 million

Operating Cash Flow of $2.0 billion and Free Cash Flow of $1.0 billion for the trailing twelve months

SEATTLE--(BUSINESS WIRE)-- Coupang, Inc. (NYSE: CPNG) today announced financial results for its first quarter ended March 31, 2025.

Q1 2025 Consolidated Highlights:

  • Net revenues were $7.9 billion, up 11% YoY on a reported basis and 21% YoY on an FX-neutral basis.
  • Gross profit increased 20% YoY and 31% YoY on an FX-neutral basis to $2.3 billion. Gross profit margin was 29.3%, an improvement of 217 bps YoY.
  • Operating income was $154 million, an increase of $114 million from last year.
  • Net income was $114 million and net income attributable to Coupang stockholders was $107 million, an increase of $102 million from last year.
  • Diluted EPS was $0.06, an increase of $0.06 over last year.
  • Adjusted EBITDA for the quarter was $382 million with a margin of 4.8%, up 88 bps from last year.
  • Operating cash flow for the trailing twelve months was $2.0 billion, a decrease of $335 million YoY. This is primarily due to certain non-recurring working capital benefits in the prior period.
  • Free cash flow was $1.0 billion for the trailing twelve months, a decrease of $450 million YoY. This is primarily due to certain non-recurring working capital benefits in the prior period.

Q1 2025 Segment Highlights:

  • Product Commerce segment net revenues were $6.9 billion, up 6% YoY on a reported basis and 16% YoY on an FX-neutral basis.
  • Product Commerce Active Customers reached 23.4 million, growing 9% YoY.
  • Product Commerce gross profit was $2.2 billion, up 17% YoY on a reported basis and 28% YoY on an FX-neutral basis. Gross profit margin was 31.3%, an increase of over 300 bps YoY.
  • Product Commerce segment adjusted EBITDA was $550 million, up $83 million YoY, with a margin of 8.0%, up 81 bps YoY.
  • Developing Offerings segment (including International, Eats, Play, Fintech and Farfetch) net revenues were $1.0 billion, up 67% YoY on a reported basis and 78% YoY on an FX-neutral basis.
  • Developing Offerings segment adjusted EBITDA was negative $168 million, an improvement of $18 million YoY.

Stock Repurchase Plan:

Today we are announcing that our Board of Directors has recently authorized a stock repurchase program for up to $1 billion of our outstanding shares of our Class A common stock, as part of our broader capital allocation strategy allowing us to generate meaningful returns for the shareholders.

First Quarter 2025 Results

Consolidated Financial Summary

Ìý

(in millions, except net revenues per Product Commerce Active Customer and earnings per share)

Three Months Ended March 31,

Ìý

Ìý

2025

Ìý

2024(3)

Ìý

% Change

Total net revenues

$

7,908

Ìý

$

7,114

Ìý

Ìý

11

%

Total net revenues growth, constant currency(1)

Ìý

Ìý

Ìý

Ìý

21

%

Net revenues per Product Commerce Active Customer

$

294

Ìý

$

302

Ìý

Ìý

(3

)%

Net revenues per Product Commerce Active Customer, constant currency(1)

$

321

Ìý

Ìý

Ìý

6

%

Product Commerce Active Customers

Ìý

23.4

Ìý

Ìý

21.5

Ìý

Ìý

9

%

Gross profit(2)

$

2,316

Ìý

$

1,929

Ìý

Ìý

20

%

Gross profit growth, constant currency(1)(2)

Ìý

Ìý

Ìý

Ìý

31

%

Net income (loss)

$

114

Ìý

$

(24

)

Ìý

NM(4)

Net income attributable to Coupang stockholders

$

107

Ìý

$

5

Ìý

Ìý

NM(4)

Adjusted EBITDA(1)

$

382

Ìý

$

281

Ìý

Ìý

36

%

Earnings per share, basic

$

0.06

Ìý

$

�

Ìý

Ìý

100

%

Earnings per share, diluted

$

0.06

Ìý

$

�

Ìý

Ìý

100

%

Net cash provided by operating activities

$

354

Ìý

$

212

Ìý

Ìý

67

%

Free cash flow(1)

$

116

Ìý

$

107

Ìý

Ìý

8

%

Segment Information

Ìý

Ìý

Three Months Ended March 31,

Ìý

Ìý

(in millions)

2025

Ìý

2024(3)

Ìý

% Change

Product Commerce

Ìý

Ìý

Ìý

Ìý

Ìý

Net revenues

$

6,870

Ìý

Ìý

$

6,494

Ìý

Ìý

6

%

Net revenues growth, constant currency(1)

Ìý

Ìý

Ìý

Ìý

16

%

Gross profit

$

2,151

Ìý

Ìý

$

1,836

Ìý

Ìý

17

%

Gross profit growth, constant currency(1)

Ìý

Ìý

Ìý

Ìý

28

%

Segment adjusted EBITDA

$

550

Ìý

Ìý

$

467

Ìý

Ìý

18

%

Developing Offerings

Ìý

Ìý

Ìý

Ìý

Ìý

Net revenues

$

1,038

Ìý

Ìý

$

620

Ìý

Ìý

67

%

Net revenues growth, constant currency(1)

Ìý

Ìý

Ìý

Ìý

78

%

Gross profit

$

165

Ìý

Ìý

$

93

Ìý

Ìý

77

%

Gross profit growth, constant currency(1)

Ìý

Ìý

Ìý

Ìý

87

%

Segment adjusted EBITDA

$

(168

)

Ìý

$

(186

)

Ìý

(10

)%

Ìý

(1)

Total net revenues growth, constant currency, net revenues per Product Commerce Active Customer, constant currency, gross profit growth, constant currency, adjusted EBITDA, and free cash flow are non-GAAP financial measures as defined by the Securities and Exchange Commission (the “SEC�). See the “Non-GAAP Financial Measures� and “Reconciliations of Non-GAAP Measures� sections herein for more information regarding our use of these measures and reconciliations to the most directly comparable financial measures calculated in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP�).

(2)

Gross profit is calculated as total net revenues minus cost of sales.

(3)

We completed the acquisition of the assets of Farfetch at the end of January in Q1 2024.

(4)

Non-meaningful.

Webcast and Conference Call

Coupang, Inc. will host a conference call to discuss first quarter results on May 6, 2025 at 2:30 PM PT/ 5:30 PM ET. A live webcast of the conference call will be available on our Investor Relations website, ir.aboutcoupang.com, and a replay of the conference call will be available for at least three months. This press release, including the reconciliations of certain non-GAAP measures to their nearest comparable U.S. GAAP measures, as well as our first quarter earnings presentation, are also available on that site.

About Coupang

Coupang is a technology and Fortune 200 company listed on the New York Stock Exchange (NYSE: CPNG) that provides retail, restaurant delivery, video streaming, and fintech services to customers around the world under brands that include Coupang, Coupang Eats, Coupang Play and Farfetch.

FORWARD-LOOKING STATEMENTS

This earnings release or related management commentary may contain statements that may be deemed to be "forward-looking statements� within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Act�), that are intended to enjoy the protection of the safe harbor for forward-looking statements provided by the Act as well as protections afforded by other federal securities laws.

All statements other than statements of historical facts contained in this earnings release and related management commentary, including statements about our business and growth strategies, anticipated or target margins, cash flows, and other operating or financial results, our planned investments in new products and offerings, and their anticipated outcomes, are forward-looking statements. 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," "toward," "will," "shall," "goal," "objective," "seek," "strategy," "future," "continue," or "would," or the negative of these words or other similar terms or expressions. We have based the forward-looking statements contained in this earnings release and related management commentary on our current expectations and projections about future events and trends that we believe may affect our industry, business, financial condition, and results of operations. Actual results and outcomes could differ materially for a variety of reasons, including, among others, risks and uncertainties regarding the continued growth of the retail market and the increased acceptance of online transactions by potential customers, competition in our industry, managing our growth and expansion into new markets and offerings, risks associated with current and future acquisitions, mergers, dispositions, joint ventures or investments, our financial performance, the extent to which we owe income or other taxes, our ability to retain existing suppliers and to add new suppliers, our market position, our operation and management of our fulfillment and delivery infrastructure, legal and regulatory developments, and the outcomes of any claims, litigation, audits, inspections and investigations, and the impact of global economic factors including inflation, foreign currency exchange rates, geopolitical events, and tariffs and other trade barriers. The forward-looking statements contained in this release are also subject to other risks and uncertainties that could cause actual results to differ from the results predicted. For additional information on other potential risks and uncertainties that could cause actual results to differ from the results predicted, please see our most recent Annual Report on Form 10-K and subsequent SEC filings. All forward-looking statements in this earnings release or related management commentary are based on information available to Coupang and assumptions and beliefs as of the date hereof, and we disclaim any obligation to update any forward-looking statements, except as required by law. We may not actually achieve the plans, intentions, or expectations disclosed in our forward-looking statements, and you should not place undue reliance on our forward-looking statements.

Investors and others should note that we may announce material business and financial information to our investors using our investor relations website (ir.aboutcoupang.com), our filings with the SEC, webcasts, press releases, and conference calls. We use these mediums, including our website, to communicate with investors and the general public about our company, our offerings, and other issues. It is possible that the information that we make available on our website may be deemed to be material information. We therefore encourage investors and others interested in our company to review the information that we make available on our website.

COUPANG, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

Ìý

Ìý

Three Months Ended
March 31,

(in millions, except per share amounts)

2025

Ìý

2024

Net retail sales

$

6,088

Ìý

Ìý

$

5,895

Ìý

Net other revenue

Ìý

1,820

Ìý

Ìý

Ìý

1,219

Ìý

Total net revenues

Ìý

7,908

Ìý

Ìý

Ìý

7,114

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of sales

Ìý

5,592

Ìý

Ìý

Ìý

5,185

Ìý

Operating, general and administrative

Ìý

2,162

Ìý

Ìý

Ìý

1,889

Ìý

Total operating cost and expenses

Ìý

7,754

Ìý

Ìý

Ìý

7,074

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

154

Ìý

Ìý

Ìý

40

Ìý

Ìý

Ìý

Ìý

Ìý

Interest income

Ìý

49

Ìý

Ìý

Ìý

55

Ìý

Interest expense

Ìý

(23

)

Ìý

Ìý

(27

)

Other income (expense), net

Ìý

36

Ìý

Ìý

Ìý

(9

)

Income before income taxes

Ìý

216

Ìý

Ìý

Ìý

59

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense

Ìý

102

Ìý

Ìý

Ìý

83

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss)

Ìý

114

Ìý

Ìý

Ìý

(24

)

Net income (loss) attributable to noncontrolling interests

Ìý

7

Ìý

Ìý

Ìý

(29

)

Net income attributable to Coupang stockholders

Ìý

107

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per share

Ìý

Ìý

Ìý

Basic

$

0.06

Ìý

Ìý

$

�

Ìý

Diluted

$

0.06

Ìý

Ìý

$

�

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted-average shares outstanding

Ìý

Ìý

Ìý

Basic

Ìý

1,806

Ìý

Ìý

Ìý

1,794

Ìý

Diluted

Ìý

1,840

Ìý

Ìý

Ìý

1,815

Ìý

COUPANG, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited)

Ìý

(in millions)

March 31, 2025

Ìý

December 31, 2024

Assets

Ìý

Ìý

Ìý

Cash and cash equivalents

$

6,113

Ìý

Ìý

$

5,879

Ìý

Restricted cash

Ìý

86

Ìý

Ìý

Ìý

151

Ìý

Accounts receivable, net

Ìý

484

Ìý

Ìý

Ìý

407

Ìý

Inventories

Ìý

2,049

Ìý

Ìý

Ìý

2,099

Ìý

Prepaids and other current assets

Ìý

474

Ìý

Ìý

Ìý

458

Ìý

Total current assets

Ìý

9,206

Ìý

Ìý

Ìý

8,994

Ìý

Ìý

Ìý

Ìý

Ìý

Property and equipment, net

Ìý

2,953

Ìý

Ìý

Ìý

2,813

Ìý

Operating lease right-of-use assets

Ìý

2,317

Ìý

Ìý

Ìý

2,016

Ìý

Intangible assets, net

Ìý

215

Ìý

Ìý

Ìý

271

Ìý

Deferred tax assets

Ìý

612

Ìý

Ìý

Ìý

622

Ìý

Long-term lease deposits and other

Ìý

683

Ìý

Ìý

Ìý

628

Ìý

Total assets

$

15,986

Ìý

Ìý

$

15,344

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities, redeemable noncontrolling interests, and equity

Ìý

Ìý

Ìý

Accounts payable

$

5,702

Ìý

Ìý

$

5,554

Ìý

Accrued expenses

Ìý

391

Ìý

Ìý

Ìý

461

Ìý

Deferred revenue

Ìý

172

Ìý

Ìý

Ìý

141

Ìý

Short-term borrowings

Ìý

556

Ìý

Ìý

Ìý

479

Ìý

Current portion of long-term debt

Ìý

�

Ìý

Ìý

Ìý

66

Ìý

Current portion of long-term operating lease obligations

Ìý

444

Ìý

Ìý

Ìý

422

Ìý

Other current liabilities

Ìý

646

Ìý

Ìý

Ìý

593

Ìý

Total current liabilities

Ìý

7,911

Ìý

Ìý

Ìý

7,716

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term debt

Ìý

1,002

Ìý

Ìý

Ìý

988

Ìý

Long-term operating lease obligations

Ìý

2,078

Ìý

Ìý

Ìý

1,770

Ìý

Defined severance benefits and other

Ìý

597

Ìý

Ìý

Ìý

693

Ìý

Total liabilities

Ìý

11,588

Ìý

Ìý

Ìý

11,167

Ìý

Ìý

Ìý

Ìý

Ìý

Commitments and contingencies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Redeemable noncontrolling interests

Ìý

24

Ìý

Ìý

Ìý

75

Ìý

Ìý

Ìý

Ìý

Ìý

Equity

Ìý

Ìý

Ìý

Common stock

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Class A � shares authorized 10,000, outstanding 1,649 and 1,643
Class B � shares authorized 250, outstanding 158 and 158

Ìý

Ìý

Ìý

Additional paid-in capital

Ìý

8,898

Ìý

Ìý

Ìý

8,736

Ìý

Accumulated other comprehensive loss

Ìý

(404

)

Ìý

Ìý

(404

)

Accumulated deficit

Ìý

(4,122

)

Ìý

Ìý

(4,229

)

Noncontrolling interests

Ìý

2

Ìý

Ìý

Ìý

(1

)

Total equity

Ìý

4,374

Ìý

Ìý

Ìý

4,102

Ìý

Total liabilities, redeemable noncontrolling interests and equity

$

15,986

Ìý

Ìý

$

15,344

Ìý

COUPANG, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

Ìý

Ìý

Three Months Ended March 31,

(in millions)

2025

Ìý

2024

Operating activities

Ìý

Ìý

Ìý

Net income (loss)

$

114

Ìý

Ìý

$

(24

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

122

Ìý

Ìý

Ìý

95

Ìý

Provision for severance benefits

Ìý

56

Ìý

Ìý

Ìý

45

Ìý

Equity-based compensation

Ìý

121

Ìý

Ìý

Ìý

88

Ìý

Non-cash operating lease expense

Ìý

116

Ìý

Ìý

Ìý

103

Ìý

Deferred income taxes

Ìý

11

Ìý

Ìý

Ìý

47

Ìý

Other

Ìý

1

Ìý

Ìý

Ìý

42

Ìý

Change in operating assets and liabilities, net of acquisition:

Ìý

Ìý

Ìý

Accounts receivable, net

Ìý

(80

)

Ìý

Ìý

(14

)

Inventories

Ìý

(18

)

Ìý

Ìý

(33

)

Other assets

Ìý

(111

)

Ìý

Ìý

(55

)

Accounts payable

Ìý

111

Ìý

Ìý

Ìý

(31

)

Accrued expenses

Ìý

(93

)

Ìý

Ìý

(30

)

Other liabilities

Ìý

4

Ìý

Ìý

Ìý

(21

)

Net cash provided by operating activities

Ìý

354

Ìý

Ìý

Ìý

212

Ìý

Ìý

Ìý

Ìý

Ìý

Investing activities

Ìý

Ìý

Ìý

Purchases of property and equipment

Ìý

(239

)

Ìý

Ìý

(107

)

Proceeds from sale of property and equipment

Ìý

1

Ìý

Ìý

Ìý

2

Ìý

Net cash acquired in acquisition

Ìý

�

Ìý

Ìý

Ìý

68

Ìý

Other investing activities

Ìý

25

Ìý

Ìý

Ìý

(80

)

Net cash used in investing activities

Ìý

(213

)

Ìý

Ìý

(117

)

Ìý

Ìý

Ìý

Ìý

Financing activities

Ìý

Ìý

Ìý

Proceeds from issuance of common stock, equity-based compensation plan

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Proceeds from short-term borrowings and long-term debt

Ìý

295

Ìý

Ìý

Ìý

14

Ìý

Repayment of short-term borrowings and long-term debt

Ìý

(267

)

Ìý

Ìý

(17

)

Other financing activities

Ìý

(12

)

Ìý

Ìý

54

Ìý

Net cash provided by financing activities

Ìý

16

Ìý

Ìý

Ìý

52

Ìý

Effect of exchange rate changes on cash and cash equivalents, and restricted cash

Ìý

12

Ìý

Ìý

Ìý

(170

)

Net increase in cash and cash equivalents, and restricted cash

Ìý

169

Ìý

Ìý

Ìý

(23

)

Cash and cash equivalents, and restricted cash, as of beginning of period

Ìý

6,031

Ìý

Ìý

Ìý

5,597

Ìý

Cash and cash equivalents, and restricted cash, as of end of period

$

6,200

Ìý

Ìý

$

5,574

Ìý

Supplemental Financial Information

Share Information

Ìý

Ìý

As of March 31,

(in millions)

Ìý

2025

Ìý

2024

Outstanding common stock

1,807

Ìý

1,795

Outstanding equity-based awards

76

Ìý

66

Outstanding common stock and equity-based awards

1,883

Ìý

1,861

Key Business Metrics and Non-GAAP Financial Measures

We review the key business and financial metrics discussed below. We use these measures to evaluate our business, measure our performance, identify trends affecting our business, formulate business plans, and make strategic decisions.

Key Business Metrics

Net Revenues per Product Commerce Active Customer

Net revenues per Product Commerce Active Customer is the net revenues generated in a period divided by the total number of Product Commerce Active Customers in that period. A key driver of growth is increasing the frequency and the level of spend of customers who are shopping on our Product Commerce apps or websites. We therefore view net revenues per Product Commerce Active Customer as a key indicator of engagement and retention of our customers and our ability to drive future revenue growth, though there may be a short-term dilutive impact when a large number of new Product Commerce active customers are added in a recent period.

Product Commerce Active Customers

As of the last date of each reported period, we determine our number of Product Commerce Active Customers by counting the total number of individual customers who have ordered at least once directly from our Product Commerce apps or websites during the relevant period. A customer is anyone who has created an account on our apps or websites, identified by a unique email address. The change in Product Commerce Active Customers in a reported period captures both the inflow of new customers as well as the outflow of existing customers who have not made a purchase in the period. We view the number of Product Commerce Active Customers as an indicator of future growth in our net revenue, the reach of our network, the awareness of our brand, and the engagement of our customers.

Ìý

Three Months Ended March 31,

(in millions, except net revenues per Product Commerce Active Customer)

2025

Ìý

2024

Ìý

% Change

Net revenues per Product Commerce Active Customer

$

294

Ìý

$

302

Ìý

(3

)%

Net revenues per Product Commerce Active Customer (Constant Currency)

$

321

Ìý

Ìý

Ìý

6

%

Product Commerce Active Customers

Ìý

23.4

Ìý

Ìý

21.5

Ìý

9

%

Non-GAAP Financial Measures

We report our financial results in accordance with U.S. GAAP. However, management believes that certain non-GAAP financial measures provide investors with additional useful information in evaluating our performance. These non-GAAP financial measures may be different than similarly titled measures used by other companies.

Our non-GAAP financial measures should not be considered in isolation from, or as substitutes for, financial information prepared in accordance with U.S. GAAP. Non-GAAP measures have limitations in that they do not reflect all the amounts associated with our results of operations as determined in accordance with U.S. GAAP. These measures should only be used to evaluate our results of operations in conjunction with the corresponding U.S. GAAP measures.

Non-GAAP Measure

Definition

How We Use The Measure

Adjusted EBITDA

  • Net income (loss), excluding the effects of:

- depreciation and amortization,

- interest expense,

- interest income,

- other income (expense), net,

- income tax expense (benefit),

- equity-based compensation,

- impairments, and

- other items not reflective of our ongoing operations.

  • Provides information to management to evaluate and assess our performance and allocate internal resources.
  • We believe Adjusted EBITDA and Adjusted EBITDA Margin are frequently used by investors and other interested parties in evaluating companies in the retail industry for period-to-period comparisons as they remove the impact of certain items that are not representative of our ongoing business, such as material non-cash items, acquisition-related transaction and restructuring costs, significant costs related to certain non-ordinary course legal and regulatory matters, and certain variable charges.

Adjusted EBITDA Margin

  • Adjusted EBITDA as a percentage of total net revenues.

Ìý

Constant Currency Revenue and Constant Currency Gross Profit

  • Constant currency information compares results between periods as if exchange rates had remained constant.
  • We define constant currency revenue and constant currency gross profit as total revenue and gross profit, respectively, excluding the effect of foreign exchange rate movements, and use it to determine the constant currency revenue growth and constant currency gross profit growth on a comparative basis.
  • Constant currency revenue and constant currency gross profit are calculated by translating current period revenues using the prior period exchange rate.

Ìý

  • The effect of currency exchange rates on our business is an important factor in understanding period-to-period comparisons. Our financial reporting currency is the U.S. dollar (“USDâ€�) and changes in foreign exchange rates can significantly affect our reported results and consolidated trends. For example, our business generates sales predominantly in Korean Won (“KRWâ€�), which are favorably affected as the USD weakens relative to the KRW, and unfavorably affected as the USD strengthens relative to the KRW.
  • We use constant currency revenue and constant currency revenue growth, constant currency gross profit and constant currency gross profit growth for financial and operational decision-making and as a means to evaluate comparisons between periods. We believe the presentation of our results on a constant currency basis in addition to U.S. GAAP results helps improve the ability to understand our performance because they exclude the effects of foreign currency volatility that are not indicative of our actual results of operations.

Constant Currency Revenue Growth and Constant Currency Gross Profit Growth

  • Constant currency revenue growth and constant currency gross profit growth (as percentages) are calculated by determining the increase in current period revenue and gross profit over prior period revenue and gross profit, where current period foreign currency revenue and gross profit are translated using prior period exchange rates.

Ìý

Free Cash Flow

  • Cash flow from operations

Less: purchases of property and equipment,

Plus: proceeds from sale of property and equipment.

  • Provides information to management and investors about the amount of cash generated from our ongoing operations that, after purchases and sales of property and equipment, can be used for strategic initiatives, including investing in our business and strengthening our balance sheet, including paying down debt, and paying dividends to stockholders.

Reconciliations of Non-GAAP Measures

A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future. Although, it is important to note that these factors could be material to Coupang’s results computed in accordance with GAAP. Certain amounts may not foot due to rounding.

The following tables present the reconciliations from each U.S. GAAP measure to its corresponding non-GAAP measure for the periods noted:

Constant Currency Revenue and Constant Currency Revenue Growth

Ìý

Three Months Ended March 31,

Year over Year Growth

Ìý

2025

2024

(in millions)

As Reported

Exchange Rate Effect

Constant Currency Basis

As Reported

As Reported

Constant Currency Basis

Consolidated

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net retail sales

$

6,088

$

545

$

6,633

$

5,895

3

%

13

%

Net other revenue

Ìý

1,820

Ìý

156

Ìý

1,976

Ìý

1,219

49

%

62

%

Total net revenues

$

7,908

$

701

$

8,609

$

7,114

11

%

21

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Revenues by Segment

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Product Commerce

$

6,870

$

635

$

7,505

$

6,494

6

%

16

%

Developing Offerings

Ìý

1,038

Ìý

66

Ìý

1,104

Ìý

620

67

%

78

%

Total net revenues

$

7,908

$

701

$

8,609

$

7,114

11

%

21

%

Constant Currency Gross Profit and Constant Currency Gross Profit Growth

Ìý

Three Months Ended March 31,

Year over Year Growth

Ìý

2025

2024

(in millions)

As Reported

Exchange Rate Effect

Constant Currency Basis

As Reported

As Reported

Constant Currency Basis

Gross Profit by Segment

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Product Commerce

$

2,151

$

201

$

2,352

$

1,836

17

%

28

%

Developing Offerings

Ìý

165

Ìý

9

Ìý

174

Ìý

93

77

%

87

%

Gross profit

$

2,316

$

210

$

2,526

$

1,929

20

%

31

%

Free Cash Flow

Ìý

Three Months Ended

March 31,

Ìý

Trailing Twelve Months Ended March 31,

(in millions)

2025

Ìý

2024

Ìý

2025

Ìý

2024

Net cash provided by operating activities

$

354

Ìý

Ìý

$

212

Ìý

Ìý

$

2,028

Ìý

Ìý

$

2,363

Ìý

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchases of land and buildings

Ìý

(49

)

Ìý

Ìý

(10

)

Ìý

Ìý

(284

)

Ìý

Ìý

(357

)

Purchases of equipment

Ìý

(190

)

Ìý

Ìý

(97

)

Ìý

Ìý

(727

)

Ìý

Ìý

(551

)

Total purchases of property and equipment

Ìý

(239

)

Ìý

Ìý

(107

)

Ìý

Ìý

(1,011

)

Ìý

Ìý

(908

)

Proceeds from sale of property and equipment

Ìý

1

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

20

Ìý

Total adjustments

$

(238

)

Ìý

$

(105

)

Ìý

$

(1,003

)

Ìý

$

(888

)

Free cash flow

$

116

Ìý

Ìý

$

107

Ìý

Ìý

$

1,025

Ìý

Ìý

$

1,475

Ìý

Net cash used in investing activities

$

(213

)

Ìý

$

(117

)

Ìý

$

(915

)

Ìý

$

(961

)

Net cash provided by (used in) financing activities

$

16

Ìý

Ìý

$

52

Ìý

Ìý

$

(105

)

Ìý

$

173

Ìý

Adjusted EBITDA and Adjusted EBITDA Margin

Ìý

Three Months Ended March 31,

Ìý

Trailing Twelve Months Ended March 31,

(in millions)

2025

Ìý

2024

Ìý

2025

Ìý

2024

Total net revenues

$

7,908

Ìý

Ìý

$

7,114

Ìý

Ìý

$

31,062

Ìý

Ìý

$

25,697

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income attributable to Coupang shareholders

Ìý

107

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

256

Ìý

Ìý

Ìý

1,273

Ìý

Net income (loss) attributable to noncontrolling interests

Ìý

7

Ìý

Ìý

Ìý

(29

)

Ìý

Ìý

(52

)

Ìý

Ìý

(29

)

Net income (loss)

Ìý

114

Ìý

Ìý

Ìý

(24

)

Ìý

Ìý

204

Ìý

Ìý

Ìý

1,244

Ìý

Net income (loss) margin

Ìý

1.4

%

Ìý

Ìý

(0.3

)%

Ìý

Ìý

0.7

%

Ìý

Ìý

4.8

%

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

122

Ìý

Ìý

Ìý

95

Ìý

Ìý

Ìý

460

Ìý

Ìý

Ìý

305

Ìý

Interest expense

Ìý

23

Ìý

Ìý

Ìý

27

Ìý

Ìý

Ìý

136

Ìý

Ìý

Ìý

66

Ìý

Interest income

Ìý

(49

)

Ìý

Ìý

(55

)

Ìý

Ìý

(210

)

Ìý

Ìý

(201

)

Income tax expense (income)

Ìý

102

Ìý

Ìý

Ìý

83

Ìý

Ìý

Ìý

426

Ìý

Ìý

Ìý

(727

)

Other (income) expense, net

Ìý

(36

)

Ìý

Ìý

9

Ìý

Ìý

Ìý

(6

)

Ìý

Ìý

24

Ìý

Acquisition and restructuring related (gains) and losses, net

Ìý

(15

)

Ìý

Ìý

58

Ìý

Ìý

Ìý

54

Ìý

Ìý

Ìý

58

Ìý

KFTC administrative fine

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

121

Ìý

Ìý

Ìý

�

Ìý

Fulfillment Center Fire insurance gain

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(175

)

Ìý

Ìý

�

Ìý

Equity-based compensation

Ìý

121

Ìý

Ìý

Ìý

88

Ìý

Ìý

Ìý

466

Ìý

Ìý

Ìý

344

Ìý

Adjusted EBITDA

$

382

Ìý

Ìý

$

281

Ìý

Ìý

$

1,476

Ìý

Ìý

$

1,113

Ìý

Adjusted EBITDA margin

Ìý

4.8

%

Ìý

Ìý

3.9

%

Ìý

Ìý

4.8

%

Ìý

Ìý

4.3

%

Ìý

Investor Contact:

Coupang IR

[email protected]

Media Contact:

Coupang PR

[email protected]

Source: Coupang

Coupang Inc

NYSE:CPNG

CPNG Rankings

CPNG Latest News

CPNG Latest SEC Filings

CPNG Stock Data

54.29B
1.31B
0.65%
82.24%
0.7%
Internet Retail
Retail-catalog & Mail-order Houses
United States
SEATTLE