Introduction



The following discussion and analysis provides information that management
believes is relevant to an assessment and understanding of our consolidated
results of operations and financial condition. The discussion should be read in
conjunction with the unaudited condensed consolidated financial statements and
notes thereto contained herein and the consolidated financial statements and
notes thereto for the year ended December 31, 2021 contained in our Annual
Report on Form 10-K filed with the SEC on March 15, 2022. Unless the context
otherwise requires, references to "we", "us", "our" and the "Company" are
intended to mean the business and operations of CarLotz, Inc. and its
consolidated subsidiaries.

Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995 regarding,
among other things, the plans, strategies and prospects, both business and
financial, of the Company, and the consummation of the proposed Shift Merger
(defined below). These statements are based on the beliefs and assumptions of
our management team. Although we believe our plans, intentions and expectations
reflected in or suggested by these forward-looking statements are reasonable, we
cannot assure you that we will achieve or realize these plans, intentions or
expectations. Forward-looking statements are inherently subject to risks,
uncertainties and assumptions. Generally, statements that are not historical
facts, including statements concerning possible or assumed future actions,
business strategies, events or results of operations, are forward-looking
statements. These statements may be preceded by, followed by or include the
words "believes," "estimates," "expects," "projects," "forecasts," "may,"
"will," "should," "seeks," "plans," "scheduled," "anticipates," "intends" or
similar expressions. Such statements, including statements regarding: our
expectations regarding the Shift Merger, including our ability to satisfy the
conditions to closing and complete the Shift Merger; the timing of the Shift
Merger and the occurrence of any event, change, or other circumstances that
could delay or prevent completion of the proposed Shift Merger or give rise to
the termination of the Shift Merger Agreement (defined below); the impact of the
Shift Merger on the business and future financial and operating results of the
Company and Shift Technologies, Inc. ("Shift"); our ability to manage our
business through and following the COVID-19 pandemic and the related
semi-conductor chip and labor shortages, including to achieve the anticipated
benefits from the announced closure of 11 of our hub locations; our ability to
achieve revenue growth and profitability in the future; our ability to innovate
and expand our technological capabilities; our ability to effectively optimize
our reconditioning operations; our ability to grow existing vehicle sourcing
accounts and key vehicle channels; our ability to add new corporate vehicle
sourcing accounts and increase consumer sourcing; our ability to have sufficient
and suitable inventory for resale; our ability to increase our service offerings
and price optimization; our ability to effectively promote our brand and
increase brand awareness; our ability to expand our product offerings and
introduce additional products and services; our ability to improve future
operating and financial results; our ability to obtain financing in the future;
our ability to acquire and protect intellectual property; our ability to
attract, train and retain key personnel, including sales and customer service
personnel; our ability to acquire and integrate other companies and
technologies; our ability to remediate material weaknesses in internal control
over financial reporting; our ability to comply with laws and regulations
applicable to our business; our ability to successfully defend litigation; and
our ability to successfully deploy the proceeds from the merger pursuant to that
certain Agreement and Plan of Merger, dated as of October 21, 2020 (as amended
by Amendment No. 1, dated December 16, 2020), by and among CarLotz, Inc. (f/k/a
Acamar Partners Acquisition Corp.), Acamar Partners Sub, Inc., a wholly owned
subsidiary of CarLotz, Inc., and CarLotz Group, Inc. (f/k/a CarLotz, Inc.),
pursuant to which Acamar Partners Sub, Inc. merged with and into Former CarLotz,
with Former CarLotz surviving as the surviving company and as a wholly owned
subsidiary of CarLotz, Inc. (the "Merger"), are not guarantees of future
performance and are subject to risks and uncertainties that could cause actual
results or other outcomes to differ materially from those expressed or implied
by these forward-looking statements.

Factors that could cause or contribute to such differences include, but are not
limited to, those discussed in the section entitled "Risk Factors" in this
Quarterly Report on Form 10-Q, those discussed in Item 1A "Risk Factors" in our
Annual Report on Form 10-K for the year ended December 31, 2021, filed on March
15, 2022, in the section entitled "Risk Factors" in the Quarterly Report on Form
10-Q for the three months ended March 31, 2022, filed on May 9, 2022, in the
section entitled "Risk Factors" in the Quarterly Report on Form 10-Q for the
three and six months ended June 30, 2022, filed on August 9, 2022, and those
described from time to time in our future reports filed with the SEC. Many of
these risk factors are outside of our control, and as such, they involve risks
which are not currently known that could cause actual results to differ
materially from those discussed or implied herein. The forward-looking
statements in this document are made as of the date on which they are made and
we do not undertake to update our forward-looking statements.

Website and Social Media Disclosure



We use our website (https://www.carlotz.com/) and various social media channels
as a means of disclosing information about the Company and its products to its
customers, investors and the public (e.g., @CarLotz411 on Twitter, CarLotz on
YouTube, and CarLotz on LinkedIn). The information on our website (or any
webpages referenced in this Quarterly Report on
                                       39
--------------------------------------------------------------------------------

Form 10-Q) or posted on social media channels is not part of this or any other
report that the Company files with, or furnishes to, the SEC. The information we
post through these channels may be deemed material. Accordingly, investors
should monitor these channels, in addition to following our press releases, SEC
filings and public conference calls and webcasts.

Overview

CarLotz operates a consignment-to-retail used vehicle marketplace that provides
our corporate vehicle sourcing partners and retail sellers of used vehicles with
the ability to easily access the retail sales channel. Our mission is to create
the world's greatest vehicle buying and selling experience. We operate a
technology-enabled buying, sourcing and selling model that offers an
omni-channel experience and diverse selection of vehicles. Our proprietary
technology provides our corporate vehicle sourcing partners with real-time
performance metrics and data analytics along with custom business intelligence
reporting that enables vehicle triage optimization between the wholesale and
retail channels.

Our consignment model facilitates the sale of a vehicle by individuals and
businesses alike. For our consignment partners we offer a physical location to
display the vehicle, detailing, photography, marketing, a degree of separation
between the seller and buyer, and the consumer confidence associated with a
national dealership. Our asset-light model is designed to allow us to obtain
vehicles through consignment, thereby limiting capital risk, as those vehicles
consigned to us for sale (as opposed to purchased vehicles) are still owned by
our corporate vehicle sourcing partners and retail sellers.

We offer our products and services to (i) corporate vehicle sourcing partners,
(ii) retail sellers of used vehicles and (iii) retail customers seeking to buy
used vehicles. Our corporate vehicle sourcing partners include fleet leasing
companies, vehicle rental companies, banks, finance companies, third-party
remarketers, wholesalers, corporations managing their own fleets and OEMs. We
offer our corporate vehicle sourcing partners a pioneering, Retail Remarketing™
service that is designed to fully integrate with their existing technology
platforms. For individuals who are our retail sellers, our goal is to offer a
hassle-free selling experience that allows them to stay fully informed by
tracking the sale process through our easy to navigate online portal. Buyers can
browse our inventory online through our website or at our locations as well as
select from our integrated financing and insurance products with ease.

Founded in 2011, CarLotz currently operates 11 retail hub locations in the U.S.,
initially launched in the Mid-Atlantic region and since expanded to the
Southeast, Midwest and West regions of the United States. Our current facilities
are located in Alabama, California, Colorado, Florida, Illinois, North Carolina,
and Virginia. Generally, our hubs act as both physical showrooms with retail
sales and as consignment centers where we can source, process and recondition
newly acquired vehicles. With the aim of improving our operating and financial
results, we paused our real estate growth efforts in 2022, except for one hub
which we may open in 2023. Additionally, in June 2022, we ceased retail
operations at 11 hub locations and decided not to commence retail operations at
3 unopened hub locations with executed lease agreements.

Business Update



During the three months ended September 30, 2022, the continuing semi-conductor
chip shortage, COVID-related supply chain issues constraining supply of new
vehicles and an elevated vehicle wholesale pricing environment relative to
historic levels has continued to reduce the incremental value we may deliver to
our corporate vehicle sourcing partners via Retail Remarketing™, at times making
consignment less attractive to partners than quickly selling vehicles through
the wholesale channel. Supply of used vehicles from our corporate vehicle
sourcing partners has been severely constrained by the lack of new vehicle
supply due to the semi-conductor chip shortage. Due to the continued uncertainty
influencing the used vehicle market, we are unable to predict when there will be
a return to a more normalized used vehicle market.

We performed a strategic review of the business during the second quarter of
2022, in order to re-prioritize our objectives. As a result, we outlined a
phased approach to renew our focus on our primary objectives including cash
preservation and future profitable growth. The first phase commenced on June 21,
2022, as we closed retail sales operations at 11 hub locations and announced
that three future planned hub locations with executed leases would not open (see
Note 21 - Restructuring Charges, Asset Impairment, and Assets Held For Sale in
our interim unaudited condensed consolidated financial statements included
elsewhere in this Quarterly Report on Form 10-Q for additional information) in
order to focus our resources across a smaller footprint and support future
profitability at our remaining hubs. Subsequent phases, which have commenced,
include achieving improved discipline related to vehicle sourcing efforts,
better vehicle processing, optimization of our pricing strategy, improving
conversion rates, and providing a scalable, differentiated customer value
proposition.

As part of the Company's revised strategic vision, we launched the Driver's Seat
Advantage program during the three months ended September 30, 2022. The program
provides CarLotz customers with a 12-month/12,000-mile limited warranty, low
price match, and an enhanced 7-day/400-mile return policy.
                                       40
--------------------------------------------------------------------------------


During the nine months ended September 30, 2022, some of our inventory was less
profitable than expected and was held for sale longer than desired. As a result,
our retail gross profit was negatively impacted in the three and nine months
ended September 30, 2022 by lower front-end profits on owned vehicles as well as
processing center inefficiencies, and we expect gross profit to be under
pressure until we are able to improve the productivity and efficiency at our
hubs. At September 30, 2022, non-competitively sourced vehicles (i.e. vehicles
sourced other than from auctions) represented approximately 90% of our vehicle
inventory, as compared to 46% at September 30, 2021. As part of our goal to
increase non-competitively sourced vehicles, our strategy is to increase our
consignments and acquisitions from our sourcing partners and consumer acquired
vehicles and reduce our reliance on sourcing via wholesale auction. After the
announcement of the Shift Merger on August 9, 2022, acquisitions from our
sourcing partners include vehicles purchased from Shift. Additionally, at
September 30, 2022, we have vehicles in our inventory held for sale longer than
desired. We expect that the future sale of this aged inventory, whether through
our retail hubs or at wholesale auction, will negatively impact our desired
gross profit.

During the nine months ended September 30, 2022, we experienced a decrease in
retail unit sales and revenue compared to same period in 2021. We experienced a
stronger retail GPU performance for the three months ended September 30, 2022
compared to the same period in 2021, due to sourcing discipline and optimization
of our pricing strategy. We did not experience the expected level of sales,
primarily due to market dynamics related to the continuing semi-conductor chip
shortage, inventory constraints and COVID-related supply chain issues as well as
a fall in consumer sentiment given rising interest rates, inflation, and the
economic impact of the war in Ukraine such as increased fuel prices.

For the three and nine months ended September 30, 2022, the corporate vehicle
sourcing partner which accounted for 4%, 27%, and 31% of our sold vehicles in
the three and nine months ended September 30, 2021 and the year ended December
31, 2021, respectively, accounted for 27% and 25% of our sold vehicles. We
cannot currently predict the ultimate volume and profitability of any sourced
vehicles from this partner.

We have decreased our purchasing of vehicles through wholesale auctions as we
increased our sourcing of non-competitively sourced vehicles. At September 30,
2022, consigned vehicles represented approximately 50% of our vehicle inventory,
increased from 22% at September 30, 2021.

On June 7, 2022, we received a deficiency letter from the Listing Qualifications
Department (the "Staff") of the Nasdaq Stock Market ("Nasdaq") notifying us
that, for the last 30 consecutive business days, the bid price for our common
stock had closed below the $1.00 per share minimum bid price requirement for
continued inclusion on the Nasdaq Global Market pursuant to Nasdaq Listing Rule
5450(a)(1). Under Nasdaq Listing Rule 5810(c)(3)(A), we have a 180 calendar day
grace period, or until December 5, 2022 (the "Compliance Date"), to regain
compliance by meeting the continued listing standard. To regain compliance, the
closing bid price of our common stock must meet or exceed $1.00 per share for a
minimum of ten consecutive business days during this grace period (the "Bid
Price Requirement").

If we do not regain compliance with the Bid Price Requirement by the Compliance
Date, we may be eligible for an additional 180 calendar day compliance period.
To qualify, we would need to transfer the listing of our common stock to the
Nasdaq Capital Market, provided that it meets the continued listing requirement
for the market value of publicly held shares and all other initial listing
standards, with the exception of the Bid Price Requirement. To effect such a
transfer, we would also need to pay an application fee to Nasdaq and provide
written notice to the Staff of our intention to cure the deficiency during the
additional compliance period by effecting a reverse stock split, if necessary.
As part of its review process, the Staff will make a determination of whether it
believes we will be able to cure this deficiency. Should the Staff conclude that
we will not be able to cure the deficiency, or should we determine not to submit
an application for transfer to the Nasdaq Capital Market or notify the Staff of
its intention to cure the deficiency, the Staff will provide written
notification to us that our common stock will be subject to delisting. At that
time, we may appeal the Staff's delisting determination to a Nasdaq Listing
Qualifications Panel. If we are delisted from Nasdaq and we are not able to list
our common stock on another exchange, our securities could be quoted on the
OTCQB, the OTC Bulletin Board or the pink sheets.

We are monitoring the bid price of our common stock and will consider options
available to us to achieve compliance. There can be no assurances that we will
be successful in restoring our compliance with the Nasdaq listing requirements.

Proposed Shift Merger



On August 9, 2022, we entered into the Agreement and Plan of Merger (the "Shift
Merger Agreement") with Shift and Shift Remarketing Operations, Inc. ("Shift
Merger Sub"), pursuant to which Shift Merger Sub will be merged with and into
the Company, with the Company continuing as the surviving corporation and as a
wholly owned subsidiary of Shift (the "Shift Merger"). The Shift Merger
Agreement and the transactions contemplated thereby (including the Shift Merger,
the
                                       41
--------------------------------------------------------------------------------

"Contemplated Shift Transactions") were unanimously approved by each of the board of directors of Shift (the "Shift Board") and the board of directors of the Company (the "CarLotz Board").



Under the terms of the Shift Merger Agreement, at the effective time of the
Shift Merger (the "Effective Time"), each issued and outstanding share of our
common stock (other than certain excluded shares specified in the Shift Merger
Agreement) will be converted into the right to receive a number of shares of
Class A common stock, par value $0.0001 per share, of Shift ("Shift Common
Stock") as determined by the Exchange Ratio (as defined in the Shift Merger
Agreement) (the "Merger Consideration"), rounded up to the nearest whole share
for any fractional shares of Shift Common Stock that would be issued to any
stockholder resulting from the calculation.

The consummation of the Shift Merger is subject to the satisfaction or waiver of
customary closing conditions, including: (i) a registration statement on Form
S-4 (the "Form S-4") to be filed in connection with the Shift Merger shall be
effective; (ii) the receipt of the required approvals from our stockholders and
Shift's stockholders, as applicable; (iii) to the extent applicable, the
expiration or termination of any applicable waiting period under the
Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the "HSR
Act"); (iv) the absence of any court order or regulatory injunction preventing
the consummation of the Shift Merger; (v) subject to specified materiality
standards, the accuracy of the representations and warranties of each party;
(vi) compliance by each party in all material respects with its covenants; (vii)
since the date of the Shift Merger Agreement, there shall not have occurred a
material adverse effect with respect to either party, as such term is defined in
the Shift Merger Agreement; (viii) the authorization for listing of shares of
Shift Common Stock to be issued in connection with the Shift Merger; and (ix)
the receipt of a certificate from the other party certifying the satisfaction of
certain closing conditions. In addition, the consummation of the Shift Merger is
subject to the satisfaction or waiver of certain minimum cash conditions set
forth in the Shift Merger Agreement. We cannot predict with certainty whether or
when any of the required closing conditions will be satisfied or whether another
uncertainty may arise, and we cannot assure you that we will be able to
successfully consummate the Contemplated Shift Transactions including the
proposed Shift Merger as currently contemplated under the Shift Merger Agreement
or at all.

The Shift Merger Agreement contains customary representations and warranties of
the Company, Shift and Shift Merger Sub. We are also required not to solicit an
alternative acquisition proposal and, subject to certain exceptions, not to
engage in discussions or negotiations regarding an alternative acquisition
proposal.

The Shift Merger Agreement contains customary termination rights for the Company
and Shift, including if the consummation of the Shift Merger does not occur on
or before February 9, 2023, subject to extension for 90 days for the sole
purpose of obtaining any required antitrust approvals (to the extent
applicable). If either the Company or Shift terminate the Shift Merger Agreement
under certain circumstances, such termination will be subject to the payment of
a termination fee. In such cases, Shift may be required to pay to the Company,
or the Company may be required to pay to Shift, a termination fee of $4.25
million. In addition, if the Shift Merger Agreement is terminated in certain
cases, the Company or Shift or will be required to pay the other party, as
applicable, all of the reasonable and documented out-of-pocket expenses of the
other party incurred by the other party in connection with the Shift Merger
Agreement and the Contemplated Shift Transactions in an amount not to exceed
$1.21 million.

For a detailed summary of the Contemplated Shift Transactions, see our Form 8-K
filed with the SEC on August 12, 2022. The above description of the Shift Merger
Agreement is only a summary, does not purport to be complete and is qualified in
its entirety by reference to the full text of the Shift Merger Agreement, a copy
of which is incorporated by reference as Exhibit 2.1 to this Quarterly Report on
Form 10-Q.

Revenue Generation

CarLotz generates a significant majority of its revenue from contracts with
retail customers related to the sales of vehicles. We sell used vehicles to our
retail customers from our hubs located throughout the U.S. Customers also may
trade-in their existing vehicle to apply toward the transaction price of a used
vehicle, for which we generate revenue on the sale of a used vehicle to the
customer trading-in their vehicle and on the traded-in vehicle when it is sold
to a new owner. CarLotz also generates revenue from providing retail vehicle
buyers with third-party options for financing, insurance, extended warranties,
and other vehicle protection products, which CarLotz either marks up or earns
commissions on based on our customers' purchases. Since we do not control these
products before they are transferred to the consumer, we recognize net
commission revenue at the time of sale.

We also sell vehicles to wholesalers or other dealers, primarily at auctions.
Generally, the vehicles sold through the wholesale channel are vehicles acquired
via trade-in, acquired via consignment that do not meet our quality standards
for sale to retail customers, vehicles that remain unsold at the end of the
consignment period, retail vehicles that did not sell through the retail channel
within a reasonable period of time, or vehicles that the Company determines
offer greater financial benefit through the wholesale channel. Additionally, in
the second and third quarters of 2022, the Company sold vehicles at the closed
hub locations through the wholesale channel that may not have been sold through
the wholesale channel if the hubs had
                                       42
--------------------------------------------------------------------------------

remained open. The liquidation of the vehicles from closed hubs through the wholesale channel was completed in the third quarter of 2022.

Our revenue for the nine months ended September 30, 2022 and 2021 was $190.3 million and $175.4 million, respectively.

Inventory Sourcing



We source vehicles from both corporate and consumer sellers, auctions and other
wholesale channels. We source vehicles non-competitively (i.e. vehicles sourced
other than from auctions) through our consignment to retail sales model, through
purchases directly from consumers and through arrangements with corporate
vehicle sourcing partners. We also source vehicles competitively through
purchase at auction, as necessary, to round out our inventory and during periods
of tight supply.

We expect to maintain long-term sourcing relationships with a number of national
accounts and to pursue sales from new accounts. We support our corporate vehicle
sourcing partners by offering a technology platform designed to allow our supply
partners to track the sale process of their vehicles in real-time, along with a
custom system for managing customer leads and leads from third party providers.
Our proprietary application includes a suite of tailored features designed to
create value for sellers with tools for documenting and transmitting vehicle
information.

We generally charge our retail sellers and some corporate vehicle sourcing
partners a flat fee for our consignment services. In addition to our flat fee
model, we also enter into alternative fee arrangements, such as profit sharing
programs or programs with fees based on a return above a wholesale index. The
profit sharing programs generally include arrangements where we share a
percentage of vehicle sale profits and, in some cases, fees with our corporate
sourcing partners. The programs with fees based on a return above a wholesale
index generally include a payment above the wholesale price. Under these
alternative fee arrangements, our gross profit for a particular unit could be
higher or lower than the gross profit per unit we would realize under our flat
fee pricing model depending on, among other things, the unit's sale price,
shipping and reconditioning costs, and fees we are able to charge in connection
with the sale. We do not have long-term contracts with any of our corporate
vehicle sourcing partners and, under arrangements with them, they are not
required to make vehicles available to us. For these and other reasons, our
volume and mix of vehicles from our corporate vehicle sourcing partners has
fluctuated in the past and will continue to fluctuate over time. In addition,
our gross profit per unit has fluctuated in the past and is likely to fluctuate
from period to period, perhaps significantly, due to, among other reasons, our
mix of competitively sourced and non-competitively sourced inventory, and the
sales prices and fees we are able to collect on the vehicles.

We also have dealer owned inventory, which includes inventory purchased at
wholesale auctions or purchased from consumers and our corporate partners, that
operates in a similar manner to traditional used car dealers and which exposes
us directly to the effects of changes in vehicle prices (generally price
depreciation) more directly than inventory sourced through consignment.

Our gross profit per unit has fluctuated and will continue to fluctuate from
period to period, perhaps significantly, due to, among other things, our mix of
competitively sourced and non-competitively sourced inventory, acquisition costs
and the sales prices and fees we are able to collect on the vehicles. We expect
to source a smaller volume of vehicles to align with our reduced footprint,
while we focus on the profitability of each vehicle sourced.

Regional Hub Network



Through our e-commerce website and 11 regional hubs, we aim to provide a
shopping experience for today's modern vehicle buyer, allowing our nationwide
retail customers to transact online, in-person or a combination of both. We aim
to offer a full-spectrum of inventory, including high-value and commercial
vehicles, available for delivery anywhere in the U.S. Our regional hubs allow
for test drives and on-site purchase. Our current facilities are located in
Alabama, California, Colorado, Florida, Illinois, North Carolina, and Virginia.

Finance and Insurance (F&I)

CarLotz also generates revenue from providing retail vehicle buyers with options
for financing, insurance and extended warranties; these services are provided by
third parties that pay CarLotz a commission based on our customers' purchases.
Since we do not control these products before they are transferred to the
consumer, we recognize commission revenue at the time of sale.
                                       43
--------------------------------------------------------------------------------

Factors Affecting our Performance

Impact of COVID-19



Our ability to acquire and sell used vehicles can be negatively impacted by a
number of factors that are outside of our control. Due to the impacts of the
COVID-19 pandemic, global macroeconomic and geopolitical conditions, and
shortages of semi-conductor chips and other automotive supplies starting in
2020, certain automobile manufacturers have slowed production of new vehicles.
The reduction in supply of new vehicles has limited the supply of used vehicles
available through our corporate sourcing partners and is likely to continue to
do so until the market normalizes. To address the reduction from this supply
source, we sourced a higher percentage of our vehicles through wholesale auction
channels during the first half of 2022 than we have on average historically.
Because we are purchasing these vehicles in a competitive environment and paying
auction fees, there is greater risk to the Company that the margin between the
cost of the vehicle and the selling price will be compressed, and, in turn, will
result in reduced gross profit and retail GPU, which we expect to continue until
the used vehicle market normalizes and we are able to improve the productivity
and efficiency at our hubs. This risk could be compounded by our inability to
turn inventory quickly and the pace at which used vehicles depreciate.

Volatility caused by, among other events, the COVID-19 pandemic, global
macroeconomic and geopolitical conditions, the global semi-conductor chip
shortage, rising interest rates, and inflationary pressures has resulted in, or
may result in, reduced demand for our services, consigned and purchased vehicles
and value-added products, reduced spending on vehicles, the inability of
customers to obtain credit to finance purchases of vehicles, and decreased
consumer confidence to make discretionary purchases. In addition, global
inflation has increased during 2022, related to the COVID-19 economic recovery
and associated disruptions in global demand, supply, geopolitical events,
logistics and labor markets. Fears of recession, stock market volatility, rising
interest rates, inflation and regulations as a result of the COVID-19 pandemic
may decrease consumer demand and reduce our revenue.

We cannot provide assurance of the ultimate significance and duration of the
COVID-19 pandemic and the variants' disruption to our operations for several
reasons, including, but not limited to, uncertainty regarding the duration of
the pandemic and related disruptions, the impact of governmental orders and
regulations that have been, and may in the future be, imposed, and the impact of
the COVID-19 pandemic and the variants on our customers and corporate vehicle
sourcing partners.

Ability to Source a Profitable Mix of Vehicles



In addition to leveraging our retail-remarketing sourcing channel, we believe
that we can benefit from the significant volume of vehicles which consumers are
selling to dealers and to car buying companies. We intend to increase our
efforts on sourcing vehicles from the consumer market. Our ability to
successfully source vehicles from consumers is dependent on our marketing,
brand, process and pricing.

Further Penetration of Existing Accounts and Key Vehicle Channels



We believe that we can benefit from volume with existing corporate vehicle
sourcing partners. Many of our existing sourcing partners still sell only a
small percentage of their volumes through the retail channel. As Retail
Remarketing™ continues to develop as a more established alternative and as
CarLotz expands to serve buyers and sellers in its markets, we believe we can
grow our existing commercial seller accounts, after the supply of new vehicles
returns to normal.

Seasonality

Used vehicle sales generally experience seasonality with sales typically peaking
late in the first calendar quarter of each year and diminishing through the rest
of the year, with the lowest relative level of vehicle sales expected to occur
in the fourth calendar quarter. Used vehicle prices also exhibit seasonality,
with used vehicle prices declining at a faster rate in the last two quarters of
each year and a slower rate in the first two quarters of each year, all other
factors being equal. Because of the market dynamics related to the continuing
semi-conductor chip shortage and COVID-related supply chain issues constraining
supply, we have not seen the typical seasonality related to used vehicle volume
and prices.

Operational Efficiency

As we scaled our business, we incurred various costs to identify new hub
locations, obtain licensing, build out our hubs and hire and train our
employees. The costs we incurred scaling our business are non-recurring, and we
further plan to focus on operational efficiency by reducing discretionary
spending, optimizing our staffing level, and focusing on the efficiency of our
processing centers. Following our strategic review of the business during the
second quarter of 2022, we outlined a phased approach to renew our focus on our
primary objectives of achieving cash preservation and future profitable growth,
which we
                                       44
--------------------------------------------------------------------------------

began to implement in June 2022 (see Note 21 - Restructuring Charges, Asset Impairment, and Assets Held For Sale in our interim unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for additional information).



In addition to achieving cost savings and operational efficiencies, we aim to
lower our days to recondition. Going forward, our strategy is to focus on
efficiency and reduce our use of the third party reconditioning services which
are more costly and are not as timely as our internal reconditioning resources.
All of these initiatives are designed to lower reconditioning costs per unit and
thereby improve per unit economics.

Technological Capabilities



We are constantly reviewing our technology platform, and our goal is to enhance
our online platform for seamless end-to-end transactions and to continually
enhance both the car buying and selling experience. Our B2B portal and
integration framework are designed to support the assignment, reconditioning,
sale and remittance of vehicles from corporate vehicle sourcing partners. We
plan to invest in our core suite of technology to enhance the buyer and seller
experience, improve our B2B vehicle sourcing, and enhance our business
intelligence capabilities

Key Operating Metrics



We regularly review a number of metrics, including the following key metrics, to
evaluate our business, measure our progress and make strategic decisions. Our
operating metrics (which may be changed or adjusted over time as our business
scales up or industry dynamics change) measure the key drivers of our growth,
including opening new hubs, increasing our brand awareness through unique site
visitors and continuing to offer a full spectrum of used vehicles to service all
types of customers.

                                                   Three Months Ended 

September 30, Nine Months Ended September 30,


                                                       2022                2021                2022               2021
Retail vehicles sold                                   1,375                2,490              6,066              7,053
Number of hubs(1)                                         11                   18                 11                 18
Average monthly unique visitors                      236,767              291,948            252,785            216,036
Vehicles available for sale                              616                2,594                616              2,594
Retail gross profit per unit                      $    1,524           $      939          $   1,134           $  1,379
Percentage of unit sales sourced
non-competitively(2)                                      90   %               46  %              76   %             79  %
Wholesale vehicles sold                           $    1,042           $      614          $   2,312           $  1,451
Wholesale gross (loss) per unit                   $   (2,813)          $    

(723) $ (1,919) $ (1,274)

(1) The Company closed retail operations at 11 hub locations on June 21, 2022.



(2) Vehicles are sourced non-competitively through our consignment to retail
sales model, through purchases directly from consumers and through arrangements
with corporate vehicle sourcing partners.

Retail Vehicles Sold



We define retail vehicles sold as the number of vehicles sold to customers in a
given period, net of returns. We currently have a seven-day, 400 mile
exchange/return policy. The number of retail vehicles sold is the primary
contributor to our revenues and gross profit, since retail vehicles enable
multiple complementary revenue streams, including all finance and insurance
products. We view retail vehicles sold as a key measure of our growth, as growth
in this metric is an indicator of our ability to successfully scale our
operations while maintaining product integrity and customer satisfaction.

Number of Hubs

We define a hub as a physical location at which we may sell and purchase, recondition and store vehicles within a market.

Average Monthly Unique Visitors



We define a monthly unique visitor as an individual who has visited our website
within a calendar month, based on data provided by Google Analytics. We
calculate average monthly unique visitors as the sum of monthly unique visitors
in a given
                                       45
--------------------------------------------------------------------------------

period, divided by the number of months in that period. We view average monthly unique visitors as a key indicator of the strength of our brand, the effectiveness of our advertising and merchandising campaigns and consumer awareness.

Vehicles Available-for-Sale



We define vehicles available-for-sale as the number of vehicles listed for sale
on our website on the last day of a given reporting period. We view vehicles
available-for-sale as a key measure in determining whether our inventory levels
are appropriate to drive hub productivity.

Retail Gross Profit per Unit



We define retail gross profit per unit as the aggregate retail and F&I gross
profit in a given period divided by retail vehicles sold during that period.
Total retail gross profit per unit is driven by sales of used vehicles and the
profit margin and fees on sale of those vehicles, each of which may generate
additional revenue from providing retail vehicle buyers with options for
financing, insurance and extended warranties. We believe gross profit per unit
is a key measure of our growth and long-term profitability.

Percentage of unit sales non-competitively sourced



We define percentage of unit sales sourced non-competitively as the percentage
derived by dividing the number of vehicles sold during the period that were
sourced non-competitively (i.e., number of vehicles sourced other than from
auctions) divided by the total number of vehicles sold during the period. The
percentage of unit sales sourced non-competitively increased in the three months
ended September 30, 2022 compared to the same period in the prior year due to
our current focus on sourcing discipline and the need in the prior period to
acquire inventory for newly opened hubs.

Wholesale vehicles sold

We define wholesale vehicles sold as the number of vehicles sold through channels other than to retail customers at our hub locations (at auction or directly to a wholesaler) in a given period, net of returns.

Wholesale vehicles gross profit per unit

We define wholesale vehicles sold as the wholesale gross profit in a given period divided by wholesale vehicles sold during that period.

Components of Results of Operations

Revenues

Retail Vehicle Sales

CarLotz sells used vehicles to retail customers through its hubs in various
cities throughout the continental U.S. Revenue from retail vehicle sales is
recognized when the title to the vehicle passes to the customer, at which point
the customer controls the vehicle. We recognize revenue based on the total
purchase price stated in the contract, including any processing fees. Our
exchange/return policy allows customers to initiate the exchange or return of a
vehicle until the earlier of the first seven days or 400 miles after delivery.

Wholesale Vehicle Sales



Vehicles that do not meet the Company's standards for retail vehicle sales,
retail vehicles that did not sell through the retail channel within a reasonable
period of time and vehicles that the Company determines offer greater financial
benefit through the wholesale channel are sold through various wholesale
methods. Revenue from wholesale vehicle sales is recognized when the vehicle is
sold, either at auction or directly to a wholesaler, and title to the vehicle
passes to the buyer. Additionally, in the second and third quarters of 2022, the
Company sold vehicles at the closed hub locations through the wholesale channel
that may not have been sold through the wholesale channel if the hubs had
remained open.
                                       46
--------------------------------------------------------------------------------

Finance and Insurance, net



We provide customers with options for financing, insurance and extended
warranties. Certain warranties sold beginning January 1, 2019 are serviced by a
company owned by a major stockholder. All other such services are provided by
third-party vendors with whom we have agreements giving us the right to offer
such services directly. When a customer selects a service from these third-party
vendors, we earn a commission based on the actual price paid or financed. We
recognize finance and insurance revenue at the point in time when the customer
enters into the contract.

Lease Income, net

Lease income, net represents revenue earned on the spread between the interest
rate on leases we enter into with our B2B lease customers and the related leases
we enter into with third party lessors, as well as revenue (net of depreciation
and other costs to maintain the vehicles) earned on our owned vehicles leased to
B2B lease customers.

Cost of Sales

Cost of sales includes the cost to acquire used vehicles and the related
reconditioning costs to prepare the vehicles for resale. Vehicle reconditioning
costs include parts, labor, inbound transportation costs and other costs such as
mechanical inspection, vehicle preparation supplies and repair costs. Cost of
sales also includes any necessary adjustments to reflect vehicle inventory at
the lower of cost or net realizable value.

Selling, General and Administrative Expenses



Selling, general and administrative expenses primarily include compensation and
benefits, marketing, facilities cost, technology expenses, logistics and other
administrative expenses. Advertising costs are expensed as incurred.

Depreciation and Amortization



Depreciation on property and equipment is calculated using the straight-line
method over the estimated useful lives of the assets, which is: the lesser of
15 years or the underlying lease terms for leasehold improvements, one to
five years for equipment, furniture and fixtures, and five years for corporate
vehicles. Expenditures for maintenance, repairs and minor renewals are charged
to expense as incurred. Major remodels and improvements are capitalized.
Depreciation on vehicles leased to B2B customers is calculated using the
straight-line method over the estimated useful life and is included as a charge
to Lease income, net. Amortization of capitalized website and internal-use
software costs is computed using the straight-line method over 3 years.
Amortization of operating lease right-of-use assets is rent expense, included in
selling, general, and administrative expenses.

Non-Operating Expenses



Non-operating expenses represent the change in fair value of the Merger warrants
and the earnout shares. Additional non-operating income and expense include
interest income on marketable securities, floor plan interest incurred on
borrowings to finance the acquisition of used vehicle inventory under the
Company's former $12 million revolving floor plan facility with Automotive
Finance Corporation and floor plan interest incurred on borrowings to finance
the acquisition of used vehicle inventory under the Company's current $25
million revolving floor plan facility with Ally.
                                       47
--------------------------------------------------------------------------------

Results of Operations

The following table presents our condensed consolidated statements of operations for the periods indicated:



                                           Three Months Ended September 30,             Nine Months Ended September 30,
                                               2022                 2021                   2022                   2021
                                                                          ($ in thousands)
Revenues:
Retail vehicle sales                      $    32,545          $    56,284          $        142,344          $  150,897
Wholesale vehicle sales                        16,357                8,989                    38,880              18,217
Finance and insurance, net                      1,691                2,639                     8,591               5,973
Lease income, net                                 245                  129                       528                 334
Total Revenues                                 50,838               68,041                   190,343             175,421
Cost of sales (exclusive of depreciation)      51,429               66,017                   187,375             167,207
Gross Profit                                     (591)               2,024                     2,968               8,214
Operating Expenses:
Selling, general and administrative            19,334               24,780                    74,017              63,039
Stock based compensation expense                1,409                3,447                     4,234              49,114
Depreciation and amortization expense           2,025                1,214                     6,173               1,692
Management fee expense - related party              -                    -                         -                   2
Impairment expense                                420                    -                     1,143                   -
Restructuring expenses                          1,885                    -                    12,616                   -
Total Operating Expenses                       25,073               29,441                    98,183             113,847
Loss from Operations                          (25,664)             (27,417)                  (95,215)           (105,633)
Interest expense                                  302                  650                     1,512               1,009
Other Income (Expense), net
Change in fair value of Merger warrants
liability                                         803               12,111                     5,616              24,794

Change in fair value of earnout provision         341               12,565                     6,957              56,621
Other (expense) income                            523                  (85)                      113                (476)
Total Other Income, net                         1,667               24,591                    12,686              80,939
Loss Before Income Tax Expense                (24,299)              (3,476)                  (84,041)            (25,703)
Income tax expense                                  -                    -                         -                   -
Net Loss                                  $   (24,299)         $    (3,476)         $        (84,041)         $  (25,703)

Presentation of Results of Operations

We present operating results down to gross profit for our three distinct revenue channels along with our net lease income:

Retail Vehicle Sales: Retail vehicle sales represent sales of vehicles to our retail customers through our hubs.

Wholesale Vehicle Sales: Wholesale vehicle sales represent sales of vehicles through wholesale channels, primarily through wholesale auctions.



Finance and Insurance:  Finance and insurance represents commissions earned on
financing, insurance and extended warranty products that we offer to our retail
vehicle buyers.

Lease Income, net:  Lease income, net represents revenue earned on the spread
between the interest rate on leases we enter into with our B2B lease customers
and the related leases we enter into with third party lessors, as well as
revenue (net of depreciation and other costs to maintain the vehicles) earned on
our owned vehicles leased to B2B lease customers.
                                       48
--------------------------------------------------------------------------------

Three and Nine Months Ended September 30, 2022 and 2021

The following table presents certain information from our condensed consolidated statements of operations by channel:



                                            Three Months Ended September 30,                              Nine Months Ended September 30,
                                      2022              2021                Change                2022                2021                Change
                                        ($ in thousands, except per unit metrics)                    ($ in thousands, except per unit metrics)
Revenue:
Retail vehicle sales              $  32,545          $ 56,284                  (42.2) %       $  142,344          $ 150,897                   (5.7) %
Wholesale vehicle sales              16,357             8,989                   82.0  %           38,880             18,217                  113.4  %
Finance and insurance, net            1,691             2,639                  (35.9) %            8,591              5,973                   43.8  %
Lease income, net                       245               129                   89.9  %              528                334                   58.1  %
Total revenues                       50,838            68,041                  (25.3) %          190,343            175,421                    8.5  %
Cost of sales:
Retail vehicle cost of sales         32,141            56,584                  (43.2) %          144,058            147,142                   (2.1) %
Wholesale vehicle cost of sales      19,288             9,433                  104.5  %           43,317             20,065                  115.9  %
Total cost of sales               $  51,429          $ 66,017                  (22.1) %       $  187,375          $ 167,207                   12.1  %
Gross profit:
Retail vehicle gross profit
(loss)                            $     404          $   (300)                 234.7  %       $   (1,714)         $   3,755                 (145.6) %
Wholesale vehicle gross profit
(loss)                               (2,931)             (444)                (560.1) %           (4,437)            (1,848)                (140.1) %
Finance and insurance gross
profit                                1,691             2,639                  (35.9) %            8,591              5,973                   43.8  %
Lease income, net                       245               129                   89.9  %              528                334                   58.1  %
Total gross profit                $    (591)         $  2,024                 (129.2) %       $    2,968          $   8,214                  (63.9) %
Retail gross profit per unit(1):
Retail vehicle gross profit
(loss)                                  404              (300)                 234.7  %           (1,714)             3,755                 (145.6) %
Finance and insurance gross
profit                                1,691             2,639                  (35.9) %            8,591              5,973                   43.8  %
Total retail vehicle and finance
and insurance gross profit            2,095             2,339                  (10.4) %            6,877              9,728                  (29.3) %
Retail vehicle unit sales             1,375             2,490                  (44.8) %            6,066              7,053                  (14.0) %

Retail vehicle gross profit per
unit                              $   1,524          $    939                   62.3  %       $    1,134          $   1,379                  (17.8) %
Wholesale gross profit per
unit(2):
Wholesale vehicle gross profit
(loss)                               (2,931)             (444)                (560.1) %           (4,437)            (1,848)                (140.1) %
Wholesale vehicle unit sales          1,042               614                   69.7  %            2,312              1,451                   59.3  %
Wholesale vehicle gross profit
per unit                          $  (2,813)         $   (723)                (289.1) %       $   (1,919)         $  (1,274)                 (50.6) %


______________

(1)Retail gross profit per unit is calculated as gross profit for retail
vehicles and finance and insurance, each of which is divided by the total number
of retail vehicles sold in the period.
(2)Wholesale gross profit per unit is calculated as gross profit for wholesale
vehicles, each of which is divided by the total number of wholesale vehicles
sold in the period.

Retail Vehicle Sales

Retail vehicle sales revenue decreased by $(23.7) million, or (42.2)%, to
$32.5 million during the three months ended September 30, 2022, from
$56.3 million in the comparable period in 2021. The decrease was primarily
driven by a 44.8% decrease in retail vehicle unit sales to 1,375 retail vehicles
in the three months ended September 30, 2022, compared to 2,490 retail vehicles
in the comparable period in 2021, slightly offset by an increase in average sale
price per unit of $839, to $22,999. The decrease in units is consistent with the
reduced number of hub locations from the comparable period in 2021. The average
sale price has increased consistent with macroeconomic trends in the used car
industry.

Retail vehicle sales revenue decreased by $(8.6) million, or (5.7)%, to
$142.3 million during the nine months ended September 30, 2022, from
$150.9 million in the comparable period in 2021. The decrease was primarily
driven by a 14% decrease in retail vehicle unit sales to 6,066 retail vehicles
in the nine months ended September 30, 2022, compared to 7,053 retail vehicles
in the comparable period in 2021, slightly offset by an increase in average sale
price per unit of $1,889, to
                                       49
--------------------------------------------------------------------------------

$22,889. The decrease in units is consistent with the reduced number of hub locations that operated in the third quarter. The average sale price has increased consistent with macroeconomic trends in the used car industry.

Wholesale Vehicle Revenue



Wholesale vehicle revenue increased by $7.4 million, or 82.0%, to $16.4 million
during the three months ended September 30, 2022, from $9.0 million in the
comparable period in 2021. The increase was primarily due to a 69.7% increase in
wholesale vehicle unit sales from the comparable period in 2021 as we liquidated
vehicles from closed hubs through the wholesale channel, combined with an
increased average selling price of the wholesale vehicles sold.

Wholesale vehicle revenue increased by $20.7 million, or 113.4%, to
$38.9 million during the nine months ended September 30, 2022, from
$18.2 million in the comparable period in 2021. The increase was primarily due
to a 59.3% increase in wholesale vehicle unit sales from the comparable period
in 2021, combined with an increased average selling price of the wholesale
vehicles sold.

Finance and Insurance (F&I)



F&I revenue decreased by $(0.9) million, or (35.9)%, to $1.7 million during the
three months ended September 30, 2022, from $2.6 million in the comparable
period in 2021. This decrease in F&I revenue was driven by a decrease in retail
unit sales, offset slightly by a higher penetration of contract sales per unit
sold and higher profit per contract.

F&I revenue increased by $2.6 million, or 43.8%, to $8.6 million during the nine
months ended September 30, 2022, from $6.0 million in the comparable period in
2021. This increase in F&I revenue was driven by a higher penetration of
contract sales per unit sold and higher profit per contract, slightly offset by
a decrease in retail unit sales.

Lease Income, net

Lease income, net was $0.2 million during the three months ended September 30, 2022 and $0.1 million in the comparable period in 2021.

Lease income, net was $0.5 million during the nine months ended September 30, 2022 and $0.3 million in the comparable period in 2021.

Cost of Sales



Cost of sales decreased by $(14.6) million, or (22.1)%, to $51.4 million during
the three months ended September 30, 2022, from $66.0 million in the comparable
period in 2021. The decrease was due to the decrease in vehicles sold net of an
increased average acquisition price of the vehicles we sold in that period, as
well as increased shipping and reconditioning costs.

Cost of sales increased by $20.2 million, or 12.1%, to $187.4 million during the
nine months ended September 30, 2022, from $167.2 million in the comparable
period in 2021. The increase was due to an increased average acquisition price
of the vehicles we sold in that period, as well as increased shipping and
reconditioning costs.

Retail Vehicle Gross Profit



Retail vehicle gross profit (loss) increased by $0.7 million, or 234.7%, to
$0.4 million during the three months ended September 30, 2022, from
$(0.3) million in the comparable period in 2021. The increase in retail gross
profit for the three months ended September 30, 2022 resulted from an increase
in front-end margin per unit compared to the same period in 2021. The increase
in front-end margin was driven by selling more vehicles sourced
non-competitively compared to the same period in 2021.

Retail vehicle gross profit (loss) decreased by $(5.5) million, or (145.6)%, to
$(1.7) million during the nine months ended September 30, 2022, from
$3.8 million in the comparable period in 2021. The decrease in retail gross
profit for the nine months ended September 30, 2022 resulted from a decrease in
front-end margin per unit compared to the same period in 2021, driven by
decreased front-end margins due to a combination of elevated acquisition prices
of inventory primarily sourced through auction towards the end of prior year and
the lowering of retail prices relative to the acquisition costs as the inventory
aged, as well as increased shipping and reconditioning costs.
                                       50
--------------------------------------------------------------------------------

Wholesale Vehicle Gross Loss



Wholesale vehicle gross (loss) increased by ($2.5) million, to $(2.9) million
during the three months ended September 30, 2022, from $(0.4) million in the
comparable period in 2021. The increase was primarily due to increased wholesale
vehicle cost of sales, as retail-ready vehicles from closed hubs were sold
through the wholesale channel at prices below cost.

Wholesale vehicle gross (loss) increased by $(2.6) million, to $(4.4) million
during the nine months ended September 30, 2022, from $(1.8) million in the
comparable period in 2021. The increase was primarily due to increased wholesale
vehicle cost of sales, as retail-ready vehicles from closed hubs were sold
through the wholesale channel at prices below cost.

F&I Gross Profit



F&I revenue consists of 100% gross margin products for which there are no costs
associated with the products. Therefore, changes in F&I gross profit and the
associated drivers are identical to changes in F&I revenue and the associated
drivers.

Components of SG&A

                                  Three Months Ended September 30,      

Nine Months Ended September 30,


                                      2022                2021               2022                2021                Change
                                          ($ in thousands)                       ($ in thousands)
Compensation and benefits(1)      $    5,054          $   6,700          $   25,158          $  19,463                    (25) %
Marketing                                690              7,240               6,237             13,674                    (90) %
Technology                               914              2,089               3,849              7,467                    (56) %
Accounting and legal                   1,639              2,125               5,384              6,793                    (23) %
Insurance                              2,211              1,964               6,718              5,185                     13  %
Occupancy                              1,574              2,207               7,898              4,818                    (29) %
Shift Merger                           4,044                  -               4,044                  -                    100  %
Other costs(2)                         3,208              2,456              14,729              5,640                     31  %
Total selling, general and
administrative expenses           $   19,334          $  24,780          $   74,017          $  63,039                    (22) %



(1)Compensation and benefits includes all payroll and related costs, including
benefits, and payroll taxes, except those related to preparing vehicles for
sale, which are included in cost of sales, and those related to the development
of software products for internal use, which are capitalized to software and
depreciated over the estimated useful lives of the related assets.

(2)Other costs include all other selling, general and administrative expenses such as logistics and other administrative expenses.



Selling, general and administrative expenses decreased by $5.5 million, to
$19.3 million during the three months ended September 30, 2022, from
$24.8 million in the comparable period in 2021. Costs related to the expansion
of the Company such as insurance, occupancy, and vehicle listing costs,
decreased $(0.1) million since the prior year period, primarily due to the hub
closures announced on June 21, 2022. Compensation and benefits decreased $(1.6)
million due to the hub closures. Marketing expense decreased $(6.6) million as
we have refocused on direct marketing as opposed to brand marketing compared to
the same period in the prior year during our national expansion, and technology
expense decreased $(1.2) million due to elevated costs in the prior year quarter
when the Company began website enhancements.

Selling, general and administrative expenses increased by $11.0 million, to
$74.0 million during the nine months ended September 30, 2022, from
$63.0 million in the comparable period in 2021. Costs related to the expansion
of the Company since the prior year period increased $12.3 million, primarily
due to insurance, occupancy and vehicle listing costs. Compensation and benefits
increased $5.7 million due to increased corporate headcount and new hub
openings, prior to the hub closures announced on June 21, 2022. Marketing
expense decreased $(7.4) million as we have refocused on direct marketing as
opposed to brand marketing compared to the same period in the prior year during
our national expansion, and technology expense decreased $(3.6) million due to
elevated costs in the prior year quarter when the Company began website
enhancements.
                                       51
--------------------------------------------------------------------------------

                          Non-GAAP Financial Measures

To supplement the interim unaudited condensed consolidated financial statements,
which are prepared and presented in accordance with U.S. generally accepted
accounting principles (GAAP), we also present the following non-GAAP measures:
EBITDA and Adjusted EBITDA. We believe the presentation of both GAAP and
non-GAAP financial measures provides investors with increased transparency into
financial measures used by our management team, and it also improves investors'
understanding of our underlying operating performance and their ability to
analyze our ongoing operating trends. All historic non-GAAP financial measures
have been reconciled with the most directly comparable GAAP financial measures.

EBITDA is defined as net loss attributable to common stockholders adjusted to
exclude interest expense, income tax expense and depreciation and amortization
expense.

Adjusted EBITDA is EBITDA adjusted to exclude certain expenses related to the Company's capital structure and management fee expense prior to the Merger, stock compensation expense and other non-operating income and expenses, including interest, investment gain/loss and nonrecurring income/expense.



Management believes the inclusion of supplementary adjustments to EBITDA applied
in presenting Adjusted EBITDA is useful to investors in comparing the Company's
performance prior to the Merger and the Company's performance following the
Merger.

EBITDA and Adjusted EBITDA have limitations as analytical tools, and should not
be considered in isolation or as a substitute for analysis of the results as
reported under GAAP. These measures may not be comparable to similarly titled
measures reported by other companies.

The following tables reconcile EBITDA and Adjusted EBITDA to net loss attributable to common stockholders:



                                       Three Months Ended September 30,                Nine Months Ended September 30,
                                           2022                    2021                   2022                    2021
                                                                       ($ in thousands)
Net Loss                           $         (24,299)         $    (3,476)         $        (84,041)         $   (25,703)
Adjusted to exclude the following:
Interest expense                                 302                  650                     1,512                1,009
Income tax expense                                 -                    -                         -                    -
Depreciation and amortization
expense                                        2,025                1,214                     6,173                1,692
EBITDA                             $         (21,972)         $    (1,612)         $        (76,356)         $   (23,002)
Other expense                                   (523)                  85                      (113)                 476
Stock compensation expense                     1,409                3,447                     4,234               49,114
Management fee expense - related
party                                              -                    -                         -                    2
Change in fair value of warrants
liability                                       (803)             (12,111)                   (5,616)             (24,794)

Change in fair value of earnout
provision                                       (341)             (12,565)                   (6,957)             (56,621)
Restructuring expense                          1,885                    -                    13,626                    -
Shift Merger                                   4,044                    -                     4,044                    -
Adjusted EBITDA                    $         (16,301)         $   (22,756)         $        (67,138)         $   (54,825)

Liquidity and Capital Resources

Sources of liquidity



Our main source of liquidity is cash generated from financing activities, which
primarily includes proceeds from the Merger (see Note 3  - Merger in our interim
unaudited condensed consolidated financial statements included elsewhere in this
Quarterly Report on Form 10-Q for additional information). In connection with
the Merger, pursuant to subscription agreements
                                       52
--------------------------------------------------------------------------------

dated October 21, 2020 by and between Acamar Partners Acquisition Corp. ("Acamar
Partners") and certain strategic and accredited investors (the "PIPE
Investors"), with respect to a private placement of shares of Acamar Partners
Class A common stock, the Company issued and sold 12.5 million shares of Acamar
Partners Class A common stock to the PIPE Investors at a price per share of
$10.00 and an aggregate purchase price of $125.0 million.

Since inception, we have generally operated at a loss for most periods. As of
September 30, 2022, we had cash and cash equivalents, restricted cash and
short-term marketable securities of $117.0 million. We believe our available
cash, restricted cash, short-term marketable securities and liquidity available
under the Ally Facility are sufficient to fund our operations for at least the
next 12 months. In the event amounts are not available under the Ally Facility
or otherwise, we expect to continue to operate at a loss until we improve
productivity and efficiency at our hubs and are able to leverage our operating
costs. We may also seek additional funds as needed through alternative sources
of liquidity, including equity or debt financings, additional floorplan
financing or other arrangements. However, additional funds may not be available
when we need them on terms that are acceptable to us, or at all.

Debt obligations



On March 10, 2021, we entered into an Inventory Financing and Security Agreement
(the "Ally Facility") with Ally Bank, a Utah chartered state bank ("Ally Bank"),
and Ally Financial, Inc., a Delaware corporation ("Ally" and, together with Ally
Bank, the "Lender"), pursuant to which the Lender may provide up to $30 million
in financing, or such lesser sum which may be advanced to or on behalf of us
from time to time, as part of our floorplan vehicle financing program. In June
2021, the Company expanded the floor plan credit facility by $10 million to a
total of $40 million. As of September 30, 2022, we had $5.4 million principal
outstanding under the Ally Facility, primarily from increased sourcing through
vehicle purchases. Effective as of October 1, 2022, the maximum available credit
line under the Ally Facility was reduced from $40 million to $25 million. On
October 5, 2022, we entered into a Credit Balance Agreement (the "RBCA") with
the Lender, with respect to the Ally Facility.

Under the Ally Facility, as amended by the RBCA, the Company is subject to
financial covenants that require the Company (i) to maintain at least $4 million
of the credit line in cash and cash equivalents and (ii) to maintain at least $4
million of the credit line on deposit with Ally Bank, so long as, in the case of
each (i) and (ii), the amount borrowed under the Ally Facility remains under $20
million, with such minimum amount, in the case of each (i) and (ii), to be
increased to $5 million if the amount borrowed under the Ally Facility at any
time exceeds $20 million. Should the Shift Merger not occur by December 31,
2022, the Lender asks that the Company provide a business plan to the Lender, no
later than January 10, 2023, or within 10 days of the announced dissolution of
Shift Merger discussions, at which time the Lender will revisit the facility
arrangement and communicate additional go forward plans at that time.

Advances under the Ally Facility bear interest at a per annum rate designated
from time to time by the Lender determined using a 365/360 simple interest
method of calculation, unless expressly prohibited by law. The interest rate is
currently the prime rate plus 2.50% per annum, or 8.75%. Advances under the Ally
Facility, if not demanded earlier, are due and payable for each vehicle financed
under the Ally Facility as and when such vehicle is sold, leased, consigned,
gifted, exchanged, transferred, or otherwise disposed of. Interest under the
Ally Facility is due and payable upon demand, but, in general, in no event later
than 60 days from the date of request for payment. Upon any event of default
(including, without limitation, our obligation to pay upon demand any
outstanding liabilities of the Ally Facility), the Lender may, at its option and
without notice to us, exercise its right to demand immediate payment of all
liabilities and other indebtedness and amounts owed to the Lender and its
affiliates by us and our affiliates. In addition, the Lender may, upon sixty
(60) calendar days prior written notice to us, for any or no reason, with or
without cause, terminate our ability to request and obtain financing from the
Lender. We have recently had discussions with the Lender about the terms of the
Ally Facility, and liquidity availability thereunder. If the Lender were to
terminate the Ally Facility, no assurance can be given that we would be able to
secure a replacement facility, or alternative financing, on terms that are
acceptable to us, or at all.

The Ally Facility is secured by a grant of a security interest in certain vehicle inventory and other assets of the Company.



We are a party to an off-balance sheet arrangement, as the Company guaranteed
the lease obligation of one of its closed hub locations assigned to a
third-party. We are not a party to any other off-balance sheet arrangements,
including retained or contingent interests, certain derivative instruments and
variable interest entities that either have, or are reasonably likely to have, a
current or future material effect on our interim unaudited condensed
consolidated financial statements.
                                       53
--------------------------------------------------------------------------------

Cash Flows - Nine Months Ended September 30, 2022 and 2021

The following table summarizes our cash flows for the periods indicated:



                                                                 Nine Months Ended September 30,
                                                                    2022                2021
                                                                        ($ in thousands)
Cash Flow Data:
Net cash (used in) operating activities                         $  (46,500)         $ (110,175)
Net cash provided by (used in) investing activities                 78,667  

(165,774)


Net cash (used in) provided by financing activities                (22,674)            330,854


Operating Activities

For the nine months ended September 30, 2022, net cash used in operating
activities was $(46.5) million, primarily driven by net loss of $(84.0) million
adjusted for non-cash charges of $13.3 million and net changes in our operating
assets and liabilities of $24.3 million. The non-cash adjustments primarily
relate to a decrease in fair value of the warrants and earnout shares of
$(12.6) million, offset by depreciation and amortization of $8.5 million, stock
compensation of $4.2 million, and restructuring charges of $10.4 million. The
changes in operating assets and liabilities were primarily driven by a decrease
in inventories of $27.9 million and a decrease in accounts receivable of $2.8
million, offset partially by a decrease in accounts payable of $(4.1) million
and a decrease in accrued expenses of $(2.2) million.

For the nine months ended September 30, 2021, net cash used in operating
activities was $(110.2) million, primarily driven by net loss of $(25.7) million
adjusted for non-cash charges of $(28.6) million and net changes in our
operating assets and liabilities of $(55.9) million. The non-cash adjustments
primarily relate to a decrease in fair value of the warrants and earnout shares
of $(81.4) million, partially offset by stock compensation of $49.1 million. The
changes in operating assets and liabilities are primarily driven by an increase
in inventories $(46.8) million, an increase other current assets of $(8.4)
million and an increase in other long-term assets of $(4.3) million, partially
offset by an increase in accrued expenses of $5.4 million and an increase in
accounts payable of $3.5 million.

Investing Activities



For the nine months ended September 30, 2022, net cash provided by investing
activities was $78.7 million, primarily driven by sales and maturities of
marketable securities of $152.8 million and partially offset by the purchase of
property and equipment of $(5.6) million and purchases of marketable securities
of $(63.9) million.

For the nine months ended September 30, 2021, net cash used in investing
activities was $(165.8) million, primarily driven by purchases of marketable
securities of $(359.4) million, the purchase of property and equipment of $(6.8)
million and capitalized software costs of $(11.5) million, partially offset by
proceeds from sales and maturities of marketable securities of $212.8 million.

Financing Activities



For the nine months ended September 30, 2022, net cash used in financing
activities was $(22.7) million, primarily driven by payments on floor plan notes
payable of $(102.6) million, partially offset by borrowings on the floor plan
facility of $80.2 million.

For the nine months ended September 30, 2021, net cash provided by financing
activities was $330.9 million, primarily driven by the issuance of common stock
to the PIPE investors and Former CarLotz stockholders of $435.0 million and
borrowings on the floor plan facility of $127.3 million, partially offset by the
payments made to existing stockholders of Former CarLotz as part of the Merger
of $(62.7) million, transaction costs and advisory fees of $(47.6) million,
payments on floor plan notes payable of $(109.0) million, payments made on
accrued dividends of $(4.9) million, repayment of debt of $(4.7) million and the
payment of cash consideration on options of $(2.5) million.


                                       54
--------------------------------------------------------------------------------

Material Contractual Obligations



The Company had contractual obligations as of September 30, 2022 that are
material to an assessment of the Company's short- and long-term cash
requirements. As of September 30, 2022, the Company has total outstanding debt
of $5.4 million under the floorplan facility, which represents the principal
amount outstanding due to the uncertainty of forecasting the timing of expected
variable interest rate payments. Borrowings under the floorplan facility are
payable when the underlying vehicle is sold, which is expected to be in 2022.

Off-Balance Sheet Arrangements



We are a party to an off-balance sheet arrangement, as the Company guaranteed
the lease obligation of one of its closed hub locations assigned to a
third-party. We are not a party to any other off-balance sheet arrangements,
including guarantee contracts, retained or contingent interests, certain
derivative instruments and variable interest entities that either have, or are
reasonably likely to have, a current or future material effect on our interim
unaudited consolidated financial statements.


Critical Accounting Policies and Estimates



For information on critical accounting policies, see "Critical Accounting Policy
and Estimates" in the Management's Discussion and Analysis of Financial
Condition and Results of Operations contained in Form 10-K filed with the SEC on
March 15, 2022 and in Form 10-Q filed with the SEC on August 9, 2022.

There have been no changes to our critical accounting policies during the three months ended September 30, 2022..

Recently Issued and Adopted Accounting Pronouncements



See the section titled "Recently Issued Accounting Pronouncements" in Note 2 in
the "Notes to Condensed Consolidated Financial Statements" in our interim
unaudited condensed consolidated financial statements included elsewhere in this
Quarterly Report on Form 10-Q for additional information.

© Edgar Online, source Glimpses