| Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restricted cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total restricted cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total accounts receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prepaid expenses and other current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total prepaid expenses and other current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Property and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total property and equipment, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total goodwill
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other long-term assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other long-term assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities, Temporary Equity, and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total accounts payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Funds payable to owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total funds payable to owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hospitality and sales taxes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total hospitality and sales taxes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Future stay credits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total future stay credits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued expenses and other current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total accrued expenses and other current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt, net of current portion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total long-term debt, net of current portion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other long-term liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other long-term liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Redeemable convertible preferred units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total redeemable convertible preferred units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Redeemable noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class A And Class B Common Units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class A Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class B Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional paid-in capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total additional paid-in capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total accumulated deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total accumulated other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacasa Holdings LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, temporary equity, and equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|