Funko Reports 2023 Second Quarter Financial Results, Revises Full-Year Outlook
-- Company Provides Update on Operational Improvement Initiatives, Implements Substantial Additional Cost Savings Measures --
Second Quarter Financial Results Summary: 2023 vs 2022
-
Net sales were
for the 2023 second quarter versus$240.0 million for the 2022 second quarter$315.7 million -
Gross margin was
29.2% for the 2023 second quarter versus32.7% for the 2022 second quarter -
SG&A expenses were
for the 2023 second quarter versus$85.6 million for the 2022 second quarter$82.7 million -
Net loss was
, or$75.9 million per share, for the 2023 second quarter, which includes a company established full valuation allowance against its deferred tax asset of$1.54 , offset by an adjustment to the tax receivable agreement liability of$138.1 million , the net effect of which was a non-cash charge of$99.6 million . This compares to net income of$38.5 million , or$15.8 million per diluted share, for the 2022 second quarter$0.28 -
Adjusted net loss* was
, or$22.3 million per share, for the 2023 second quarter versus adjusted net income* of$0.43 , or$14.0 million per diluted share per share$0.26 -
Negative adjusted EBITDA* was
for the 2023 second quarter versus adjusted EBITDA* of$7.6 million for the 2022 second quarter$31.8 million
“For the 2023 second quarter, net sales and adjusted EBITDA* loss were within our guidance, and SG&A expenses were better than expected and an improvement over the preceding quarter,” said Michael Lunsford, recently appointed Interim Chief Executive Officer of Funko. “Ongoing inventory de-stocking by some of our larger
“We have also begun re-shaping the company to focus our energies and resources on Funko’s core products. To that end, we are implementing a strategic plan to reduce the number of product lines and complexity in our business. Putting our fans and brand first, running the business like a lean startup and investing in areas where we can grow profitably, will guide and inform every decision we make.
“Over the remaining two quarters of the current year, we expect sales and gross margin to meaningfully ramp up compared with the recently completed second quarter. We also expect SG&A as a percentage of sales to decrease, primarily due to continuing cost reductions and operational improvements. Looking out a bit further, we see our financial performance rebounding in 2024, based in part on a full year of benefit to our gross margin and cost structure from our improvement efforts, the launch of Pop! Yourself, currently planned for later this month, and a return to more normalized sales to our wholesale customers.”
Restructuring, Cost Reduction Initiatives
Earlier this year, the company implemented an operational improvement and cost reduction plan that, once completed, is expected to generate annualized cost savings of between
“We are ahead of schedule on the key elements of our cost reduction plan,” said Steve Nave, Chief Financial Officer and Chief Operating Officer. “To date, we’ve made excellent progress on the disposal of inventory that was in excess of our warehouse capacity, which has enabled us to process customer orders more quickly and eliminate certain related storage costs and container rental charges.
“Despite this progress, last week we implemented a plan that includes, among other things, another round of cost-lowering initiatives and further reductions to our workforce of approximately
Leadership Changes
As previously announced, Brian Mariotti took a leave of absence and ceased serving as the company’s CEO, and Michael Lunsford, a member of Funko’s board of directors since 2018, was appointed interim CEO. The company’s board of directors plans to shortly commence a search for a permanent CEO; the search will include both internal and external candidates.
Second Quarter 2023 Net Sales by Category and Geography
The tables below show the breakdown of net sales on a brand category and geographical basis (in thousands):
|
|
Three Months Ended June 30, |
|
Period Over Period Change |
|||||||||
Net sales by brand category: |
|
2023 |
|
2022 |
|
Dollar |
|
Percentage |
|||||
Core Collectible Brands |
|
$ |
173,665 |
|
$ |
233,045 |
|
$ |
(59,380 |
) |
|
(25.5 |
)% |
Loungefly Brand |
|
|
50,002 |
|
|
69,966 |
|
|
(19,964 |
) |
|
(28.5 |
)% |
Other Brands |
|
|
16,361 |
|
|
12,705 |
|
|
3,656 |
|
|
28.8 |
% |
Total net sales |
|
$ |
240,028 |
|
$ |
315,716 |
|
$ |
(75,688 |
) |
|
(24.0 |
)% |
|
|
Three Months Ended June 30, |
|
Period Over Period Change |
|||||||||
|
|
2023 |
|
2022 |
|
Dollar |
|
Percentage |
|||||
Net sales by geography: |
|
|
|
|
|
|
|
|
|||||
|
|
$ |
171,219 |
|
$ |
231,196 |
|
$ |
(59,977 |
) |
|
(25.9 |
)% |
|
|
|
50,495 |
|
|
63,392 |
|
|
(12,897 |
) |
|
(20.3 |
)% |
Other International |
|
|
18,314 |
|
|
21,128 |
|
|
(2,814 |
) |
|
(13.3 |
)% |
Total net sales |
|
$ |
240,028 |
|
$ |
315,716 |
|
$ |
(75,688 |
) |
|
(24.0 |
)% |
Balance Sheet Highlights - At June 30, 2023 vs December 31, 2022
-
Total cash and cash equivalents were
at June 30, 2023 versus$36.8 million at December 31, 2022$19.2 million -
Inventories were
at June 30, 2023 versus$187.3 million at December 31, 2022$246.4 million -
Total debt was
at June 30, 2023 versus$305.0 million at December 31, 2022. Total debt includes the amount outstanding under the company's term loan facility, net of unamortized discounts, revolving line of credit and the company's equipment finance loan$245.8 million
Outlook for Fiscal 2023
Based on its current outlook, the company revised its 2023 full-year outlook and provided guidance for its 2023 third quarter, as follows:
|
Current Outlook |
|
Previous Outlook |
2023 Full Year |
|
|
|
Net Sales |
|
|
|
Adjusted EBITDA* |
|
|
|
2023 Third Quarter |
|
||
Net sales |
|
||
Gross margin % |
Increasing sequentially from Q2 |
||
SG&A expense |
Improving sequentially from Q2 |
||
Adjusted net loss* |
|
||
Adjusted net loss per share* |
|
||
Adjusted EBITDA* |
|
*Adjusted net loss, adjusted net loss per diluted share and adjusted EBITDA are non-GAAP financial measures. For a reconciliation of historical adjusted net loss, adjusted loss per diluted share, and adjusted EBITDA, to the most directly comparable
Conference Call and Webcast
The Company will host a conference call at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time) today, August 3, 2023, to further discuss its second quarter results and business outlook. A live webcast and replay of the event will be available on the Investor Relations section on the Company’s website at investor.funko.com. The replay of the webcast will be available for one year.
Use of Non-GAAP Financial Measures
This release contains references to non-GAAP financial measures, including adjusted net income (loss), including per share amounts, adjusted EBITDA, and adjusted EBITDA margin, which are financial measures that are not prepared in conformity with
Detailed reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the financial tables following this release.
About Funko
Headquartered in
Forward Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including statements regarding our anticipated financial results and financial position, the underlying trends in our business, including retailer de-stocking, inflation and macroeconomic trends, our potential for growth, expectations regarding annualized cost savings and restructuring initiatives; and our strategic growth priorities. These forward-looking statements are based on management’s current expectations. These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the following: our ability to execute our business strategy; our ability to manage our inventories; our ability maintain and realize the full value of our license agreements; impacts from economic downturns; changes in the retail industry and markets for our consumer products; our ability to maintain our relationships with retail customers and distributors; risks related to the impact of COVID-19 on our business, financial results and financial condition; our ability to compete effectively; fluctuations in our gross margin; our dependence on content development and creation by third parties; the ongoing level of popularity of our products with consumers; our ability to develop and introduce products in a timely and cost-effective manner; our ability to obtain, maintain and protect our intellectual property rights or those of our licensors; potential violations of the intellectual property rights of others; risks associated with counterfeit versions of our products; our ability to attract and retain qualified employees and maintain our corporate culture; our use of third-party manufacturing; risks associated with climate change; increased attention to sustainability and environmental, social and governance initiatives; geographic concentration of our operations; risks associated with our international operations; changes in effective tax rates or tax law; foreign currency exchange rate exposure; our dependence on vendors and outsourcers; risks relating to government regulation; risks relating to litigation, including products liability claims and securities class action litigation; any failure to successfully integrate or realize the anticipated benefits of acquisitions or investments; future development and acceptance of blockchain networks; risks associated with receiving payments in digital assets; reputational risk resulting from our e-commerce business and social media presence; risks relating to our indebtedness, including our ability to comply with financial and negative covenants under our Credit Agreement, as amended; our ability to secure additional financing on favorable terms or at all; the potential for our or our third party providers’ electronic data or the electronic data of our customers to be compromised; the influence of our significant stockholder, TCG, and the possibility that TCG’s interests may conflict with the interests of our other stockholders; risks relating to our organizational structure; volatility in the price of our Class A common stock; and risks associated with our internal control over financial reporting. These and other important factors discussed under the caption “Risk Factors” in our quarterly report on Form 10-Q for the quarter ended June 30, 2023 and our other filings with the Securities and Exchange Commission could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any such forward-looking statements represent management’s estimates as of the date of this press release. While we may elect to update such forward-looking statements at some point in the future, we disclaim any obligation to do so, even if subsequent events cause our views to change. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.
Funko, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (Unaudited) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
(In thousands, except per share data) |
||||||||||||||
Net sales |
$ |
240,028 |
|
|
$ |
315,716 |
|
|
$ |
491,906 |
|
|
$ |
624,059 |
|
Cost of sales (exclusive of depreciation and amortization shown separately below) |
|
170,019 |
|
|
|
212,597 |
|
|
|
372,322 |
|
|
|
412,246 |
|
Selling, general, and administrative expenses |
|
85,632 |
|
|
|
82,693 |
|
|
|
185,693 |
|
|
|
161,113 |
|
Depreciation and amortization |
|
14,893 |
|
|
|
11,483 |
|
|
|
28,869 |
|
|
|
21,954 |
|
Total operating expenses |
|
270,544 |
|
|
|
306,773 |
|
|
|
586,884 |
|
|
|
595,313 |
|
(Loss) income from operations |
|
(30,516 |
) |
|
|
8,943 |
|
|
|
(94,978 |
) |
|
|
28,746 |
|
Interest expense, net |
|
7,264 |
|
|
|
1,667 |
|
|
|
12,950 |
|
|
|
2,877 |
|
Loss on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
494 |
|
|
|
— |
|
Gain on tax receivable agreement liability adjustment |
|
(99,620 |
) |
|
|
— |
|
|
|
(99,620 |
) |
|
|
— |
|
Other (income) expense, net |
|
(401 |
) |
|
|
435 |
|
|
|
421 |
|
|
|
832 |
|
Income (loss) before income taxes |
|
62,241 |
|
|
|
6,841 |
|
|
|
(9,223 |
) |
|
|
25,037 |
|
Income tax expense (benefit) |
|
138,103 |
|
|
|
(8,952 |
) |
|
|
127,783 |
|
|
|
(5,274 |
) |
Net (loss) income |
|
(75,862 |
) |
|
|
15,793 |
|
|
|
(137,006 |
) |
|
|
30,311 |
|
Less: net (loss) income attributable to non-controlling interests |
|
(2,864 |
) |
|
|
1,121 |
|
|
|
(8,697 |
) |
|
|
5,757 |
|
Net (loss) income attributable to Funko, Inc. |
$ |
(72,998 |
) |
|
$ |
14,672 |
|
|
$ |
(128,309 |
) |
|
$ |
24,554 |
|
(Loss) earnings per share of Class A common stock: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(1.54 |
) |
|
$ |
0.34 |
|
|
$ |
(2.71 |
) |
|
$ |
0.58 |
|
Diluted |
$ |
(1.54 |
) |
|
$ |
0.28 |
|
|
$ |
(2.71 |
) |
|
$ |
0.53 |
|
Weighted average shares of Class A common stock outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
47,428 |
|
|
|
43,741 |
|
|
|
47,338 |
|
|
|
42,042 |
|
Diluted |
|
47,428 |
|
|
|
53,824 |
|
|
|
47,338 |
|
|
|
53,976 |
|
Funko, Inc. and Subsidiaries Condensed Consolidated Balance Sheets |
|||||||
|
June 30, 2023
|
|
December 31,
|
||||
|
(In thousands, except per share amounts) |
||||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
36,827 |
|
|
$ |
19,200 |
|
Accounts receivable, net |
|
137,441 |
|
|
|
167,895 |
|
Inventory |
|
187,311 |
|
|
|
246,429 |
|
Prepaid expenses and other current assets |
|
44,651 |
|
|
|
39,648 |
|
Total current assets |
|
406,230 |
|
|
|
473,172 |
|
Property and equipment, net |
|
104,157 |
|
|
|
102,232 |
|
Operating lease right-of-use assets |
|
66,060 |
|
|
|
71,072 |
|
Goodwill |
|
135,865 |
|
|
|
131,380 |
|
Intangible assets, net |
|
175,314 |
|
|
|
181,284 |
|
Deferred tax asset, net of valuation allowance |
|
— |
|
|
|
123,893 |
|
Other assets |
|
9,935 |
|
|
|
8,112 |
|
Total assets |
$ |
897,561 |
|
|
$ |
1,091,145 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Line of credit |
$ |
141,000 |
|
|
$ |
70,000 |
|
Current portion of long-term debt, net of unamortized discount |
|
21,883 |
|
|
|
22,041 |
|
Current portion of operating lease liabilities |
|
18,330 |
|
|
|
18,904 |
|
Accounts payable |
|
81,389 |
|
|
|
67,651 |
|
Income taxes payable |
|
1,341 |
|
|
|
871 |
|
Accrued royalties |
|
53,291 |
|
|
|
69,098 |
|
Accrued expenses and other current liabilities |
|
92,790 |
|
|
|
112,832 |
|
Total current liabilities |
|
410,024 |
|
|
|
361,397 |
|
Long-term debt, net of unamortized discount |
|
142,067 |
|
|
|
153,778 |
|
Operating lease liabilities, net of current portion |
|
76,897 |
|
|
|
82,356 |
|
Deferred tax liability |
|
401 |
|
|
|
382 |
|
Liabilities under tax receivable agreement, net of current portion |
|
— |
|
|
|
99,620 |
|
Other long-term liabilities |
|
5,420 |
|
|
|
3,923 |
|
Commitments and Contingencies |
|
|
|
||||
Stockholders’ equity: |
|
|
|
||||
Class A common stock, par value |
|
5 |
|
|
|
5 |
|
Class B common stock, par value |
|
— |
|
|
|
— |
|
Additional paid-in-capital |
|
319,531 |
|
|
|
310,807 |
|
Accumulated other comprehensive loss |
|
(426 |
) |
|
|
(2,603 |
) |
(Accumulated deficit) retained earnings |
|
(68,294 |
) |
|
|
60,015 |
|
Total stockholders’ equity attributable to Funko, Inc. |
|
250,816 |
|
|
|
368,224 |
|
Non-controlling interests |
|
11,936 |
|
|
|
21,465 |
|
Total stockholders’ equity |
|
262,752 |
|
|
|
389,689 |
|
Total liabilities and stockholders’ equity |
$ |
897,561 |
|
|
$ |
1,091,145 |
|
Funko, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (Unaudited) |
|||||||
|
Six Months Ended June 30, |
||||||
|
2023 |
|
2022 |
||||
|
(In thousands) |
||||||
Operating Activities |
|
|
|
||||
Net (loss) income |
$ |
(137,006 |
) |
|
$ |
30,311 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
||||
Depreciation, amortization and other |
|
27,851 |
|
|
|
21,586 |
|
Equity-based compensation |
|
8,437 |
|
|
|
7,322 |
|
Amortization of debt issuance costs and debt discounts |
|
607 |
|
|
|
433 |
|
Loss on debt extinguishment |
|
494 |
|
|
|
— |
|
Gain on tax receivable agreement liability adjustment |
|
(99,620 |
) |
|
|
— |
|
Deferred tax expense |
|
123,206 |
|
|
|
— |
|
Other |
|
(3,124 |
) |
|
|
2,588 |
|
Changes in operating assets and liabilities, net of amounts acquired: |
|
|
|
||||
Accounts receivable, net |
|
33,405 |
|
|
|
(9,667 |
) |
Inventory |
|
61,640 |
|
|
|
(68,921 |
) |
Prepaid expenses and other assets |
|
237 |
|
|
|
(27,985 |
) |
Accounts payable |
|
13,400 |
|
|
|
57,661 |
|
Income taxes payable |
|
559 |
|
|
|
(15,542 |
) |
Accrued royalties |
|
(15,807 |
) |
|
|
(9,776 |
) |
Accrued expenses and other liabilities |
|
(26,315 |
) |
|
|
(18,149 |
) |
Net cash used in operating activities |
|
(12,036 |
) |
|
|
(30,139 |
) |
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Purchases of property and equipment |
|
(22,712 |
) |
|
|
(33,713 |
) |
Acquisitions of businesses and related intangible assets, net of cash acquired |
|
(5,274 |
) |
|
|
(13,968 |
) |
Other |
|
420 |
|
|
|
61 |
|
Net cash used in investing activities |
|
(27,566 |
) |
|
|
(47,620 |
) |
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Borrowings on line of credit |
|
71,000 |
|
|
|
70,000 |
|
Debt issuance costs |
|
(1,957 |
) |
|
|
— |
|
Payments of long-term debt |
|
(11,258 |
) |
|
|
(9,000 |
) |
Distributions to TRA Parties |
|
(1,103 |
) |
|
|
(10,224 |
) |
Payments under tax receivable agreement |
|
— |
|
|
|
— |
|
Proceeds from exercise of equity-based options |
|
287 |
|
|
|
559 |
|
Net cash provided by financing activities |
|
56,969 |
|
|
|
51,335 |
|
|
|
|
|
||||
Effect of exchange rates on cash and cash equivalents |
|
260 |
|
|
|
(942 |
) |
|
|
|
|
||||
Net change in cash and cash equivalents |
|
17,627 |
|
|
|
(27,366 |
) |
Cash and cash equivalents at beginning of period |
|
19,200 |
|
|
|
83,557 |
|
Cash and cash equivalents at end of period |
$ |
36,827 |
|
|
$ |
56,191 |
|
The following tables reconcile the Non-GAAP Financial Measures to the most directly comparable
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
(In thousands, except per share data) |
||||||||||||||
Net (loss) income attributable to Funko, Inc. |
$ |
(72,998 |
) |
|
$ |
14,672 |
|
|
$ |
(128,309 |
) |
|
$ |
24,554 |
|
Reallocation of net (loss) income attributable to non-controlling interests from the assumed exchange of common units of FAH, LLC for Class A common stock (1) |
|
(2,864 |
) |
|
|
1,121 |
|
|
|
(8,697 |
) |
|
|
5,757 |
|
Equity-based compensation (2) |
|
4,795 |
|
|
|
3,953 |
|
|
|
8,437 |
|
|
|
7,322 |
|
Loss on extinguishment of debt (3) |
|
— |
|
|
|
— |
|
|
|
494 |
|
|
|
— |
|
Acquisition transaction costs and other expenses (4) |
|
444 |
|
|
|
1,920 |
|
|
|
1,454 |
|
|
|
2,850 |
|
Certain severance, relocation and related costs (5) |
|
346 |
|
|
|
5,453 |
|
|
|
2,081 |
|
|
|
7,133 |
|
Foreign currency transaction loss (6) |
|
(401 |
) |
|
|
434 |
|
|
|
421 |
|
|
|
831 |
|
One-time inventory write-down (7) |
|
— |
|
|
|
— |
|
|
|
30,084 |
|
|
|
— |
|
Tax receivable agreement liability adjustments (8) |
|
(99,620 |
) |
|
|
— |
|
|
|
(99,620 |
) |
|
|
— |
|
One-time disposal costs for unfinished inventory held at offshore factories (9) |
|
2,404 |
|
|
|
— |
|
|
|
2,404 |
|
|
|
— |
|
Income tax expense (10) |
|
145,551 |
|
|
|
(13,602 |
) |
|
|
143,650 |
|
|
|
(16,067 |
) |
Adjusted net (loss) income |
$ |
(22,343 |
) |
|
$ |
13,951 |
|
|
$ |
(47,601 |
) |
|
$ |
32,380 |
|
Adjusted net income margin (11) |
|
(9.3 |
)% |
|
|
4.4 |
% |
|
|
(9.7 |
)% |
|
|
5.2 |
% |
Weighted-average shares of Class A common stock outstanding-basic |
|
47,428 |
|
|
|
43,741 |
|
|
|
47,338 |
|
|
|
42,042 |
|
Equity-based compensation awards and common units of FAH, LLC that are convertible into Class A common stock |
|
4,481 |
|
|
|
10,083 |
|
|
|
4,423 |
|
|
|
11,935 |
|
Adjusted weighted-average shares of Class A stock outstanding - diluted |
|
51,909 |
|
|
|
53,824 |
|
|
|
51,761 |
|
|
|
53,977 |
|
Adjusted (loss) earnings per diluted share |
$ |
(0.43 |
) |
|
$ |
0.26 |
|
|
$ |
(0.92 |
) |
|
$ |
0.60 |
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
(amounts in thousands) |
||||||||||||||
Net (loss) income |
$ |
(75,862 |
) |
|
$ |
15,793 |
|
|
$ |
(137,006 |
) |
|
$ |
30,311 |
|
Interest expense, net |
|
7,264 |
|
|
|
1,667 |
|
|
|
12,950 |
|
|
|
2,877 |
|
Income tax expense (benefit) |
|
138,103 |
|
|
|
(8,952 |
) |
|
|
127,783 |
|
|
|
(5,274 |
) |
Depreciation and amortization |
|
14,893 |
|
|
|
11,483 |
|
|
|
28,869 |
|
|
|
21,954 |
|
EBITDA |
$ |
84,398 |
|
|
$ |
19,991 |
|
|
$ |
32,596 |
|
|
$ |
49,868 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Equity-based compensation (2) |
|
4,795 |
|
|
|
3,953 |
|
|
|
8,437 |
|
|
|
7,322 |
|
Loss on extinguishment of debt (3) |
|
— |
|
|
|
— |
|
|
|
494 |
|
|
|
— |
|
Acquisition transaction costs and other expenses (4) |
|
444 |
|
|
|
1,920 |
|
|
|
1,454 |
|
|
|
2,850 |
|
Certain severance, relocation and related costs (5) |
|
346 |
|
|
|
5,453 |
|
|
|
2,081 |
|
|
|
7,133 |
|
Foreign currency transaction loss (6) |
|
(401 |
) |
|
|
434 |
|
|
|
421 |
|
|
|
831 |
|
One-time inventory write-down (7) |
|
— |
|
|
|
— |
|
|
|
30,084 |
|
|
|
— |
|
Tax receivable agreement liability adjustments (8) |
|
(99,620 |
) |
|
|
— |
|
|
|
(99,620 |
) |
|
|
— |
|
One-time disposal costs for unfinished inventory held at offshore factories (9) |
|
2,404 |
|
|
|
— |
|
|
|
2,404 |
|
|
|
— |
|
Adjusted EBITDA |
$ |
(7,634 |
) |
|
$ |
31,751 |
|
|
$ |
(21,649 |
) |
|
$ |
68,004 |
|
Adjusted EBITDA margin (12) |
|
(3.2 |
)% |
|
|
10.1 |
% |
|
|
(4.4 |
)% |
|
|
10.9 |
% |
(1) |
Represents the reallocation of net (loss) income attributable to non-controlling interests from the assumed exchange of common units of FAH, LLC for Class A common stock in periods in which income was attributable to non-controlling interests. |
|
(2) |
Represents non-cash charges related to equity-based compensation programs, which vary from period to period depending on the timing of awards. |
|
(3) |
Represents write-off of unamortized debt financing fees for the six months ended June 30, 2023. |
|
(4) |
For the three months ended June 30, 2023 includes one-time bank monitoring fees. For the six months ended June 30, 2023 includes acquisition-related costs related to due diligence fees. For the three and six months ended June 30, 2022 includes acquisition-related costs related to investment banking and due diligence fees. |
|
(5) |
For the three months ended June 30, 2023, includes charges to remove leasehold improvements and return multiple |
|
(6) |
Represents both unrealized and realized foreign currency gains and losses on transactions denominated other than in |
|
(7) |
For the six months ended June 30, 2023, represents one-time inventory write-down to improve |
|
(8) |
Represents reduction of the tax receivable agreement liability as a result of recognizing a full valuation allowance of the Company’s deferred tax assets and anticipated inability to realize future tax benefits. |
|
(9) |
For the three and six months ended June 30, 2023, represents a one-time disposal costs related to unfinished inventory held at offshore factories. |
|
(10) |
Represents the income tax expense effect of the above adjustments, except for the tax liability receivable adjustment. This adjustment uses an effective tax rate of |
|
(11) |
Adjusted net (loss) income margin is calculated as Adjusted net (loss) income as a percentage of net sales. |
|
(12) |
Adjusted EBITDA margin is calculated as Adjusted EBITDA as a percentage of net sales. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230803135833/en/
Investor Relations:
investorrelations@funko.com
Media:
pr@funko.com
Source: Funko, Inc.