Coupang, Inc. owns and operates in e-commerce business through its mobile applications and Internet websites primarily in South Korea. It operates through two segments, Product Commerce and Growth Initiatives. The company sells various products and services in the categories of home goods and décor products, apparel, beauty products, fresh food and groceries, sporting goods, electronics, and everyday consumables, as well as travel, and restaurant order and delivery services. It also performs operations and support services in China, Singapore, Japan, Taiwan, and the United States. Coupang, Inc. was incorporated in 2010 and is headquartered in Seoul, South Korea.

Coupang, Inc.

Net Income

Net Income %Chg

Net Income Common Size

Depreciation and Amortization

Depreciation and Amortization %Chg

Depreciation and Amortization Common Size

Provision for Severance Benefits

Provision for Severance Benefits %Chg

Provision for Severance Benefits Common Size

Equity-Based Compensation

Equity-Based Compensation %Chg

Equity-Based Compensation Common Size

Paid-in-Kind Interest and Accretion of Discount on Convertible Notes

Paid-in-Kind Interest and Accretion of Discount on Convertible Notes %Chg

Paid-in-Kind Interest and Accretion of Discount on Convertible Notes Common Size

Revaluation of Derivative Instrument

Revaluation of Derivative Instrument %Chg

Revaluation of Derivative Instrument Common Size

Inventory and Fixed Asset Losses Due to Fulfillment Center Fire

Inventory and Fixed Asset Losses Due to Fulfillment Center Fire %Chg

Inventory and Fixed Asset Losses Due to Fulfillment Center Fire Common Size

Non-Cash Operating Lease Expense

Non-Cash Operating Lease Expense %Chg

Non-Cash Operating Lease Expense Common Size

Deferred Income Taxes

Deferred Income Taxes %Chg

Deferred Income Taxes Common Size

Fulfillment Center Fire Insurance Gain

Fulfillment Center Fire Insurance Gain %Chg

Fulfillment Center Fire Insurance Gain Common Size

Other

Other %Chg

Other Common Size

Accounts Receivable, Net

Accounts Receivable, Net %Chg

Accounts Receivable, Net Common Size

Inventories

Inventories %Chg

Inventories Common Size

Other Assets

Other Assets %Chg

Other Assets Common Size

Accounts Payable

Accounts Payable %Chg

Accounts Payable Common Size

Accrued Expenses

Accrued Expenses %Chg

Accrued Expenses Common Size

Deferred Revenue

Deferred Revenue %Chg

Deferred Revenue Common Size

Other Liabilities

Other Liabilities %Chg

Other Liabilities Common Size

Net Cash Provided by Operating Activities

Net Cash Provided by Operating Activities %Chg

Net Cash Provided by Operating Activities Common Size

Purchases of Property and Equipment

Purchases of Property and Equipment %Chg

Purchases of Property and Equipment Common Size

Proceeds from Sale of Property and Equipment

Proceeds from Sale of Property and Equipment %Chg

Proceeds from Sale of Property and Equipment Common Size

Net Cash Acquired in Acquisition

Net Cash Acquired in Acquisition %Chg

Net Cash Acquired in Acquisition Common Size

Other Investing Activities

Other Investing Activities %Chg

Other Investing Activities Common Size

Net Cash Provided by Investing Activities

Net Cash Provided by Investing Activities %Chg

Net Cash Provided by Investing Activities Common Size

Proceeds from Issuance of Class a Common Stock Upon Initial Public Offering, Net of Underwriting Discounts

Proceeds from Issuance of Class a Common Stock Upon Initial Public Offering, Net of Underwriting Discounts %Chg

Proceeds from Issuance of Class a Common Stock Upon Initial Public Offering, Net of Underwriting Discounts Common Size

Deferred Offering Costs Paid

Deferred Offering Costs Paid %Chg

Deferred Offering Costs Paid Common Size

Repurchase of Common Units and Preferred Units

Repurchase of Common Units and Preferred Units %Chg

Repurchase of Common Units and Preferred Units Common Size

Proceeds from Issuance of Common Stock, Equity-Based Compensation Plan

Proceeds from Issuance of Common Stock, Equity-Based Compensation Plan %Chg

Proceeds from Issuance of Common Stock, Equity-Based Compensation Plan Common Size

Proceeds from Short-Term Borrowings

Proceeds from Short-Term Borrowings %Chg

Proceeds from Short-Term Borrowings Common Size

Proceeds from Long-Term Debt, Net of Issuance Costs

Proceeds from Long-Term Debt, Net of Issuance Costs %Chg

Proceeds from Long-Term Debt, Net of Issuance Costs Common Size

Repayment of Short-Term Borrowings

Repayment of Short-Term Borrowings %Chg

Repayment of Short-Term Borrowings Common Size

Repayment of Long-Term Debt

Repayment of Long-Term Debt %Chg

Repayment of Long-Term Debt Common Size

Repurchase of Class a Common Stock

Repurchase of Class a Common Stock %Chg

Repurchase of Class a Common Stock Common Size

Proceeds from Short-Term Borrowings and Long-Term Debt

Depreciation & Amortization

Depreciation & Amortization %Chg

Depreciation & Amortization Common Size

Stock Based Compensation

Stock Based Compensation %Chg

Stock Based Compensation Common Size

Other Adjustments

Other Adjustments %Chg

Other Adjustments Common Size

Changes in Trade Receivables

Changes in Trade Receivables %Chg

Changes in Trade Receivables Common Size

Changes in Inventories

Changes in Inventories %Chg

Changes in Inventories Common Size

Changes in Accounts Payable

Changes in Accounts Payable %Chg

Changes in Accounts Payable Common Size

Changes in Accrued Expenses

Changes in Accrued Expenses %Chg

Changes in Accrued Expenses Common Size

Changes in Unearned Revenue

Changes in Unearned Revenue %Chg

Changes in Unearned Revenue Common Size

Changes in Other Operating Activities

Changes in Other Operating Activities %Chg

Changes in Other Operating Activities Common Size

Cash from Operating Activities

Cash from Operating Activities %Chg

Cash from Operating Activities Common Size

Capital Expenditure

Capital Expenditure %Chg

Capital Expenditure Common Size

Proceeds from Sale of Property, Plant & Equipment

Proceeds from Sale of Property, Plant & Equipment %Chg

Proceeds from Sale of Property, Plant & Equipment Common Size

Revenue

EBIT

EBITDA

CapEx

Net Interest Income

Assets

Adjusted EBITDA

Gross Profit

Adjusted Net Income

Net Revenue

Average Assets

Adjusted EBIT

Adjusted Revenue

Adjusted EBT

Adjusted Funds From Operations

Financing Activities	LTM
Issuance of Short-Term Debt	—
Proceeds from Short-Term Borrowings
Repayments of Short-Term Debt	—
Repayment of Short-Term Borrowings
Net Issuance / (Repayments) of Short-Term Debt	—
Issuance of Long-Term Debt	2,614
Proceeds from Long-Term Debt, Net of Issuance Costs
Proceeds from Short-Term Borrowings and Long-Term Debt
Repayments of Long-Term Debt	-2,228
Repayment of Long-Term Debt
Repayment of Short-Term Borrowings and Long-Term Debt
Net Issuance / (Repayments) of Long-Term Debt	386
Issuance of Common Shares	5
Proceeds from Issuance of Class a Common Stock Upon Initial Public Offering, Net of Underwriting Discounts
Proceeds from Issuance of Common Stock, Equity-Based Compensation Plan
Repurchases of Common Shares	—
Repurchase of Common Units and Preferred Units
Repurchase of Class a Common Stock
Net Issuance / (Repurchases) of Common Shares	5
Other Financing Activities	-30
Deferred Offering Costs Paid
Other Financing Activities
Cash from Financing Activities	280
Net Cash Provided by Financing Activities

Free Cash Flow	LTM
Free Cash Flow	1,262
NOPAT	337.5
Levered Free Cash Flow	232
Unlevered Free Cash Flow	-206.5
Net Change in Cash	1,628

Investing Activities	LTM
Capital Expenditure	-1,105
Purchases of Property and Equipment
Proceeds from Sale of Property, Plant & Equipment	6
Proceeds from Sale of Property and Equipment
Other Investing Activities	80
Net Cash Acquired in Acquisition
Other Investing Activities
Cash from Investing Activities	-1,019
Net Cash Provided by Investing Activities