Funko Reports 2024 Fourth-Quarter, Full-Year Financial Results; Provides Full-Year Outlook for 2025
Funko (NASDAQ: FNKO) reported its Q4 and full-year 2024 financial results, showing mixed performance. Q4 net sales reached $293.7M (up 1% YoY), with gross margin improving to 42.4% from 37.6%. The quarter saw a reduced net loss of $1.5M ($0.03 per share) compared to $10.8M loss in 2023.
For full-year 2024, net sales decreased to $1.05B from $1.10B, while gross profit improved significantly to $434.5M (41.4% margin). The company reduced its annual net loss to $14.7M from $154.1M in 2023. Notable achievements include a $90M reduction in total debt and strong performance in direct-to-consumer and EMEA sales, driven by Pop! Yourself and Bitty Pop! product lines.
The company maintains a positive outlook for 2025, focusing on strategic growth through expansion in sports, music, and gaming categories, with growth expected to be weighted toward the second half of the year.
Funko (NASDAQ: FNKO) ha riportato i risultati finanziari del quarto trimestre e dell'intero anno 2024, mostrando una performance mista. Le vendite nette del Q4 hanno raggiunto i 293,7 milioni di dollari (in aumento dell'1% rispetto all'anno precedente), con un margine lordo che è migliorato al 42,4% rispetto al 37,6%. Nel trimestre si è registrata una perdita netta ridotta a 1,5 milioni di dollari (0,03 dollari per azione) rispetto a una perdita di 10,8 milioni di dollari nel 2023.
Per l'intero anno 2024, le vendite nette sono diminuite a 1,05 miliardi di dollari da 1,10 miliardi di dollari, mentre il profitto lordo è migliorato in modo significativo a 434,5 milioni di dollari (margine del 41,4%). L'azienda ha ridotto la sua perdita netta annuale a 14,7 milioni di dollari rispetto a 154,1 milioni di dollari nel 2023. Tra i risultati notevoli ci sono una riduzione del debito totale di 90 milioni di dollari e una forte performance nelle vendite dirette al consumatore e in EMEA, trainate dalle linee di prodotto Pop! Yourself e Bitty Pop!.
L'azienda mantiene una prospettiva positiva per il 2025, concentrandosi sulla crescita strategica attraverso l'espansione nelle categorie sport, musica e giochi, con una crescita prevista per la seconda metà dell'anno.
Funko (NASDAQ: FNKO) informó sus resultados financieros del cuarto trimestre y del año completo 2024, mostrando un rendimiento mixto. Las ventas netas del Q4 alcanzaron los 293,7 millones de dólares (un aumento del 1% interanual), con un margen bruto que mejoró al 42,4% desde el 37,6%. En el trimestre se registró una pérdida neta reducida de 1,5 millones de dólares (0,03 dólares por acción) en comparación con una pérdida de 10,8 millones de dólares en 2023.
Para el año completo 2024, las ventas netas disminuyeron a 1,05 mil millones de dólares desde 1,10 mil millones de dólares, mientras que el beneficio bruto mejoró significativamente a 434,5 millones de dólares (margen del 41,4%). La empresa redujo su pérdida neta anual a 14,7 millones de dólares desde 154,1 millones de dólares en 2023. Logros notables incluyen una reducción de 90 millones de dólares en la deuda total y un fuerte rendimiento en ventas directas al consumidor y en EMEA, impulsadas por las líneas de productos Pop! Yourself y Bitty Pop!.
La empresa mantiene una perspectiva positiva para 2025, centrándose en el crecimiento estratégico a través de la expansión en las categorías de deportes, música y juegos, con un crecimiento que se espera que se concentre en la segunda mitad del año.
펑코 (NASDAQ: FNKO)는 2024년 4분기 및 연간 재무 결과를 발표하며 혼합된 성과를 보였습니다. 4분기 순매출은 2억 9,370만 달러에 달하며(전년 대비 1% 증가), 총 마진은 37.6%에서 42.4%로 개선되었습니다. 이번 분기에는 2023년 1,080만 달러의 손실에 비해 150만 달러(주당 0.03달러)의 순손실이 감소했습니다.
2024년 전체로 순매출은 11억 달러에서 10억 5천만 달러로 감소했으며, 총 이익은 4억 3,450만 달러(41.4% 마진)로 크게 개선되었습니다. 회사는 2023년 1억 5,410만 달러에서 순손실을 1,470만 달러로 줄였습니다. 주목할 만한 성과로는 총 부채가 9천만 달러 감소했으며, Pop! Yourself 및 Bitty Pop! 제품 라인에 힘입어 소비자 직접 판매 및 EMEA에서 강력한 성과를 보였습니다.
회사는 2025년에 대한 긍정적인 전망을 유지하며, 스포츠, 음악 및 게임 카테고리에서의 확장을 통해 전략적 성장을 집중하고 있으며, 성장세는 올해 하반기에 집중될 것으로 예상하고 있습니다.
Funko (NASDAQ: FNKO) a publié ses résultats financiers pour le quatrième trimestre et l'année complète 2024, montrant une performance mitigée. Les ventes nettes du Q4 ont atteint 293,7 millions de dollars (en hausse de 1 % par rapport à l'année précédente), avec une marge brute améliorée à 42,4 % contre 37,6 %. Le trimestre a enregistré une perte nette réduite de 1,5 million de dollars (0,03 dollar par action) par rapport à une perte de 10,8 millions de dollars en 2023.
Pour l'année complète 2024, les ventes nettes ont diminué à 1,05 milliard de dollars contre 1,10 milliard de dollars, tandis que le bénéfice brut a considérablement augmenté à 434,5 millions de dollars (marge de 41,4 %). L'entreprise a réduit sa perte nette annuelle à 14,7 millions de dollars contre 154,1 millions de dollars en 2023. Parmi les réalisations notables, on note une réduction de la dette totale de 90 millions de dollars et une forte performance dans les ventes directes aux consommateurs et en EMEA, soutenues par les gammes de produits Pop! Yourself et Bitty Pop!.
L'entreprise maintient une perspective positive pour 2025, en se concentrant sur une croissance stratégique grâce à l'expansion dans les catégories sport, musique et jeux, avec une croissance prévue pour la seconde moitié de l'année.
Funko (NASDAQ: FNKO) hat seine finanziellen Ergebnisse für das vierte Quartal und das Gesamtjahr 2024 veröffentlicht, die eine gemischte Leistung zeigen. Die Nettoumsätze im Q4 beliefen sich auf 293,7 Millionen Dollar (ein Anstieg von 1 % im Jahresvergleich), während die Bruttomarge von 37,6 % auf 42,4 % verbessert wurde. Im Quartal verzeichnete das Unternehmen einen reduzierten Nettoverlust von 1,5 Millionen Dollar (0,03 Dollar pro Aktie) im Vergleich zu einem Verlust von 10,8 Millionen Dollar im Jahr 2023.
Für das Gesamtjahr 2024 sanken die Nettoumsätze auf 1,05 Milliarden Dollar von 1,10 Milliarden Dollar, während der Bruttogewinn erheblich auf 434,5 Millionen Dollar (41,4 % Marge) anstieg. Das Unternehmen reduzierte seinen jährlichen Nettoverlust auf 14,7 Millionen Dollar von 154,1 Millionen Dollar im Jahr 2023. Zu den bemerkenswerten Erfolgen gehören eine Reduzierung der Gesamtverschuldung um 90 Millionen Dollar und eine starke Leistung im Direktvertrieb und im EMEA-Markt, die durch die Produktlinien Pop! Yourself und Bitty Pop! angetrieben wurde.
Das Unternehmen hat eine positive Perspektive für 2025 und konzentriert sich auf strategisches Wachstum durch Expansion in den Kategorien Sport, Musik und Spiele, wobei ein Wachstum in der zweiten Jahreshälfte erwartet wird.
- Q4 net sales increased 1% YoY to $293.7M
- Q4 gross margin improved to 42.4% from 37.6%
- Full-year gross profit increased by over $100M
- Total debt reduced by $90M
- Adjusted EBITDA improved by more than $100M
- Full-year net sales declined to $1.05B from $1.10B
- Q4 net loss of $1.5M
- Full-year net loss of $14.7M
- Cash position decreased to $34.7M from $36.5M
Insights
Funko's Q4 and full-year 2024 results demonstrate significant operational improvement despite relatively flat revenue. While Q4 sales increased just 1% to
The full-year results tell an even more compelling turnaround story. Despite a
Most impressive is Funko's balance sheet strengthening, reducing total debt by
The company's emphasis on "financial discipline and intentional diversification" is yielding results, with management highlighting growth in DTC channels, EMEA markets, and new product lines like Pop! Yourself and Bitty Pop! The strategic focus on expanding into sports, music, and gaming categories positions Funko for more diversified revenue streams.
While Funko expects "measured top-line growth" in 2025 weighted toward the second half, the dramatic improvement in profitability metrics suggests the company has successfully implemented fundamental operational improvements that should drive sustainable financial performance.
--Q4 Net Sales at Upper End of Expectations, Gross Margin and Adjusted EBITDA Exceed Expectations, Driven by Strong DTC and EMEA Sales--
Fourth-Quarter Financial Results Summary: 2024 vs 2023
-
Net sales were
versus$293.7 million $291.2 million -
Gross profit was
, equal to gross margin of$124.4 million 42.4% , compared with , equal to gross margin of$109.4 million 37.6% -
SG&A expenses were
, which included$102.8 million of non-recurring charges. This compares with$1.6 million , which included$97.4 million of non-recurring charges. Details related to the non-recurring charges can be found in footnotes 3 and 4 of the attached reconciliations$8.0 million -
Net loss was
, or$1.5 million per share, versus$0.03 , or$10.8 million per share$0.21 -
Adjusted net income* was
, or$4.4 million per diluted share, versus$0.08 , or $— per diluted share$0.1 million -
Adjusted EBITDA* was
versus adjusted EBITDA* of$26.3 million $23.1 million
Full-Year Financial Results Summary: 2024 vs 2023
-
Net sales were
versus$1.05 billion $1.10 billion -
Gross profit was
, equal to gross margin of$434.5 million 41.4% . This compares with , equal to gross margin of$333.0 million 30.4% . -
SG&A expenses were
, which included$359.0 million of non-recurring charges. This compares with$5.5 million , which included$377.1 million of non-recurring charges. Details related to the non-recurring charges can be found in footnotes 3 and 4 of the attached reconciliations$20.7 million -
Net loss was
, or$14.7 million per share, compared with$0.28 , or$154.1 million per share$3.19 -
Adjusted net income* was
, or$8.7 million per diluted share, versus adjusted net loss* of$0.16 , or$74.7 million per share$1.43 -
Adjusted EBITDA* was
compared to negative adjusted EBITDA of$94.7 million . Following correspondence with the SEC, the Company no longer adjusts its non-GAAP financial measures for one-time costs related to inventory. This change in presentation increases adjusted net loss by$11.8 million and lowers adjusted EBITDA by$29.3 million for the year ended December 31, 2023.$39.0 million
"2024 was a pivotal year for Funko. We strengthened our business, delivered on key financial goals and positioned the company for long-term success,” said Cynthia Williams, Chief Executive Officer of Funko. “We closed the year strong, with Q4 net sales up
"Now, we are focused on executing our strategic growth plan that revolves around financial discipline and intentional diversification. We are expanding our presence in sports, music, and gaming, all high potential categories, and our approach prioritizes sustainable, long-term value creation. We expect measured top-line growth in 2025, weighted toward the second half of the year, and we are confident that our initiatives will drive meaningful acceleration over time. Funko has a strong foundation, a clear strategy and a committed leadership team - we are excited about the opportunities ahead."
Fourth Quarter 2024 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 December 31, |
|
Period Over Period Change |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
Dollar |
|
Percentage |
|||
Net sales by product brand: |
|
|
|
|
|
|
|
|
|||||||
Core Collectible |
|
$ |
232,703 |
|
$ |
210,404 |
|
$ |
22,299 |
|
|
10.6 |
% |
||
Loungefly |
|
|
42,364 |
|
|
|
57,952 |
|
|
|
(15,588 |
) |
|
(26.9 |
)% |
Other |
|
|
18,662 |
|
|
|
22,880 |
|
|
|
(4,218 |
) |
|
(18.4 |
)% |
Total net sales |
|
$ |
293,729 |
|
|
$ |
291,236 |
|
|
$ |
2,493 |
|
|
0.9 |
% |
|
|
Three Months Ended December 31, |
|
Period Over Period Change |
|||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
Dollar |
|
Percentage |
|||
Net sales by geography: |
|
|
|
|
|
|
|
|
|||||||
|
|
$ |
178,183 |
|
|
$ |
197,370 |
|
|
$ |
(19,187 |
) |
|
(9.7 |
)% |
|
|
|
94,694 |
|
|
|
78,138 |
|
|
|
16,556 |
|
|
21.2 |
% |
Other International |
|
|
20,852 |
|
|
|
15,728 |
|
|
|
5,124 |
|
|
32.6 |
% |
Total net sales |
|
$ |
293,729 |
|
|
$ |
291,236 |
|
|
$ |
2,493 |
|
|
0.9 |
% |
Balance Sheet Highlights - At December 31, 2024 vs December 31, 2023
-
Total cash and cash equivalents were
at December 31, 2024 versus$34.7 million at December 31, 2023$36.5 million -
Inventories were
at December 31, 2024 versus$92.6 million at December 31, 2023$119.5 million -
Total debt was
at December 31, 2024 versus$182.8 million at December 31, 2023. 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$273.6 million
Outlook for 2025
The Company's current outlook includes the anticipated impact of
The Company provided its 2025 full-year outlook and 2025 first-quarter guidance, as follows:
|
Current Outlook |
2025 Full Year |
|
Net Sales |
|
Adjusted EBITDA* |
|
|
|
2025 First Quarter |
|
Net sales |
|
Gross margin % |
~ |
SG&A expense, in dollars |
|
Adjusted net loss* |
|
Adjusted net loss per share* |
|
Negative adjusted EBITDA* |
|
*Adjusted net income (loss), adjusted net income (loss) per diluted share and adjusted EBITDA are non-GAAP financial measures. For a reconciliation of historical adjusted net income (loss), adjusted income (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, March 6, 2025, to further discuss its fourth-quarter and full-year results and business update. A live webcast, presentation materials and a 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, adjusted EBITDA margin and adjusted net income (loss) 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 product offerings and strategic plan, anticipated financial results, including without limitation, equity-based compensation and financial position. 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 and growth; our ability to 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; 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; 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; risk resulting from our e-commerce business and social media presence; our ability to successfully operate our information systems and implement new technology; 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; including the Tax Receivable Agreement ("TRA") which confers certain benefits upon the parties to the TRA ("TRA Parties") that will not benefit Class A common stockholders to the same extent as it will benefit the TRA Parties; 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 annual report on Form 10-K for the year ended December 31, 2024 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 December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands, except per share data) |
||||||||||||||
Net sales |
$ |
293,729 |
|
|
$ |
291,236 |
|
|
$ |
1,049,850 |
|
|
$ |
1,096,086 |
|
Cost of sales (exclusive of depreciation and amortization shown separately below) |
|
169,326 |
|
|
|
181,827 |
|
|
|
615,318 |
|
|
|
763,085 |
|
Selling, general, and administrative expenses |
|
102,804 |
|
|
|
97,380 |
|
|
|
358,958 |
|
|
|
377,065 |
|
Depreciation and amortization |
|
16,174 |
|
|
|
15,429 |
|
|
|
62,583 |
|
|
|
59,763 |
|
Total operating expenses |
|
288,304 |
|
|
|
294,636 |
|
|
|
1,036,859 |
|
|
|
1,199,913 |
|
Income (loss) from operations |
|
5,425 |
|
|
|
(3,400 |
) |
|
|
12,991 |
|
|
|
(103,827 |
) |
Interest expense, net |
|
4,212 |
|
|
|
7,419 |
|
|
|
20,575 |
|
|
|
27,970 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
494 |
|
Gain on tax receivable agreement liability adjustment |
|
— |
|
|
|
(603 |
) |
|
|
— |
|
|
|
(100,223 |
) |
Other expense (income), net |
|
928 |
|
|
|
(646 |
) |
|
|
2,922 |
|
|
|
(127 |
) |
Income (loss) before income taxes |
|
285 |
|
|
|
(9,570 |
) |
|
|
(10,506 |
) |
|
|
(31,941 |
) |
Income tax expense |
|
1,705 |
|
|
|
1,638 |
|
|
|
4,564 |
|
|
|
132,497 |
|
Net loss |
|
(1,420 |
) |
|
|
(11,208 |
) |
|
|
(15,070 |
) |
|
|
(164,438 |
) |
Less: net income (loss) attributable to non-controlling interests |
|
80 |
|
|
|
(447 |
) |
|
|
(352 |
) |
|
|
(10,359 |
) |
Net loss attributable to Funko, Inc. |
$ |
(1,500 |
) |
|
$ |
(10,761 |
) |
|
$ |
(14,718 |
) |
|
$ |
(154,079 |
) |
|
|
|
|
|
|
|
|
||||||||
Loss per share of Class A common stock: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.03 |
) |
|
$ |
(0.21 |
) |
|
$ |
(0.28 |
) |
|
$ |
(3.19 |
) |
Diluted |
$ |
(0.03 |
) |
|
$ |
(0.21 |
) |
|
$ |
(0.28 |
) |
|
$ |
(3.19 |
) |
Weighted average shares of Class A common stock outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
52,826 |
|
|
|
50,384 |
|
|
|
52,043 |
|
|
|
48,332 |
|
Diluted |
|
52,826 |
|
|
|
50,384 |
|
|
|
52,043 |
|
|
|
48,332 |
|
Funko, Inc. and Subsidiaries |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
|
December 31, |
||||||
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands, except per share data) |
||||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
34,655 |
|
|
$ |
36,453 |
|
Accounts receivable, net |
|
119,882 |
|
|
|
130,831 |
|
Inventories |
|
92,580 |
|
|
|
119,458 |
|
Prepaid expenses and other current assets |
|
39,942 |
|
|
|
50,074 |
|
Total current assets |
|
287,059 |
|
|
|
336,816 |
|
Property and equipment, net |
|
78,357 |
|
|
|
91,335 |
|
Operating lease right-of-use assets, net |
|
52,846 |
|
|
|
61,499 |
|
Goodwill |
|
133,652 |
|
|
|
133,795 |
|
Intangible assets, net |
|
151,547 |
|
|
|
167,388 |
|
Other assets |
|
3,793 |
|
|
|
7,752 |
|
Total assets |
$ |
707,254 |
|
|
$ |
798,585 |
|
Liabilities and Stockholders' Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Line of credit |
$ |
60,000 |
|
|
$ |
120,500 |
|
Current portion of long-term debt |
|
22,512 |
|
|
|
22,072 |
|
Current portion of operating lease liabilities |
|
17,102 |
|
|
|
17,486 |
|
Accounts payable |
|
63,130 |
|
|
|
52,919 |
|
Accrued royalties |
|
61,362 |
|
|
|
54,375 |
|
Accrued expenses and other current liabilities |
|
81,688 |
|
|
|
85,420 |
|
Total current liabilities |
|
305,794 |
|
|
|
352,772 |
|
Long-term debt |
|
100,303 |
|
|
|
130,986 |
|
Operating lease liabilities |
|
60,390 |
|
|
|
71,309 |
|
Other long-term liabilities |
|
4,414 |
|
|
|
5,478 |
|
Commitments and contingencies |
|
|
|
||||
Stockholders' equity: |
|
|
|
||||
Class A common stock, par value |
|
5 |
|
|
|
5 |
|
Class B common stock, par value |
|
— |
|
|
|
— |
|
Additional paid-in-capital |
|
343,472 |
|
|
|
326,180 |
|
Accumulated other comprehensive loss |
|
(1,676 |
) |
|
|
(180 |
) |
Accumulated deficit |
|
(108,782 |
) |
|
|
(94,064 |
) |
Total stockholders' equity attributable to Funko, Inc. |
|
233,019 |
|
|
|
231,941 |
|
Non-controlling interests |
|
3,334 |
|
|
|
6,099 |
|
Total stockholders' equity |
|
236,353 |
|
|
|
238,040 |
|
Total liabilities and stockholders' equity |
$ |
707,254 |
|
|
$ |
798,585 |
|
Funko, Inc. and Subsidiaries |
|||||||||||
Condensed Consolidated Statements of Cash Flows |
|||||||||||
|
Year Ended December 31, |
||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
||||||
|
(in thousands) |
||||||||||
Operating Activities |
|
|
|
|
|
||||||
Net loss |
$ |
(15,070 |
) |
|
$ |
(164,438 |
) |
|
$ |
(5,240 |
) |
Adjustments to reconcile net income to net cash (used in) provided by operating activities: |
|
|
|
|
|
||||||
Depreciation and amortization |
|
62,583 |
|
|
|
57,389 |
|
|
|
47,919 |
|
Equity-based compensation |
|
13,602 |
|
|
|
10,534 |
|
|
|
16,591 |
|
Loss on debt extinguishment |
|
— |
|
|
|
494 |
|
|
|
— |
|
Gain on tax receivable agreement liability adjustment |
|
— |
|
|
|
(100,223 |
) |
|
|
— |
|
Deferred tax (benefit) expense |
|
(57 |
) |
|
|
123,124 |
|
|
|
(17,414 |
) |
Other, net |
|
3,722 |
|
|
|
5,364 |
|
|
|
6,146 |
|
Changes in operating assets and liabilities, net of amounts acquired: |
|
|
|
|
|
||||||
Accounts receivable, net |
|
9,624 |
|
|
|
40,513 |
|
|
|
19,075 |
|
Inventories |
|
26,216 |
|
|
|
122,479 |
|
|
|
(82,214 |
) |
Prepaid expenses and other assets |
|
17,076 |
|
|
|
(1,969 |
) |
|
|
(7,263 |
) |
Accounts payable |
|
9,280 |
|
|
|
(17,968 |
) |
|
|
11,043 |
|
Income taxes payable |
|
(597 |
) |
|
|
75 |
|
|
|
(15,018 |
) |
Accrued royalties |
|
6,987 |
|
|
|
(14,723 |
) |
|
|
9,082 |
|
Accrued expenses and other liabilities |
|
(9,842 |
) |
|
|
(29,716 |
) |
|
|
(22,841 |
) |
Net cash provided by (used in) operating activities |
|
123,524 |
|
|
|
30,935 |
|
|
|
(40,134 |
) |
|
|
|
|
|
|
||||||
Investing Activities |
|
|
|
|
|
||||||
Purchase of property and equipment |
$ |
(32,791 |
) |
|
$ |
(35,131 |
) |
|
$ |
(59,148 |
) |
Acquisitions of business and intangible assets, net of cash acquired |
|
— |
|
|
|
(5,364 |
) |
|
|
(19,479 |
) |
Sale of Funko Games inventory and certain intellectual property |
|
6,754 |
|
|
|
— |
|
|
|
— |
|
Other, net |
|
809 |
|
|
|
699 |
|
|
|
562 |
|
Net cash used in investing activities |
|
(25,228 |
) |
|
|
(39,796 |
) |
|
|
(78,065 |
) |
|
|
|
|
|
|
||||||
Financing Activities |
|
|
|
|
|
||||||
Borrowings on line of credit |
$ |
40,000 |
|
|
$ |
71,000 |
|
|
$ |
120,000 |
|
Payments on line of credit |
|
(100,500 |
) |
|
|
(20,500 |
) |
|
|
(50,000 |
) |
Proceeds from long-term debt |
|
— |
|
|
|
— |
|
|
|
20,000 |
|
Payment of long-term debt |
|
(31,104 |
) |
|
|
(22,581 |
) |
|
|
(18,000 |
) |
Distributions to continuing equity owners |
|
— |
|
|
|
(1,118 |
) |
|
|
(10,710 |
) |
Payments under tax receivable agreement |
|
(8,960 |
) |
|
|
(4 |
) |
|
|
(7,718 |
) |
Other, net |
|
1,322 |
|
|
|
(1,201 |
) |
|
|
1,067 |
|
Net cash (used in) provided by financing activities |
|
(99,242 |
) |
|
|
25,596 |
|
|
|
54,639 |
|
|
|
|
|
|
|
||||||
Effect of exchange rates on cash and cash equivalents |
|
(852 |
) |
|
|
518 |
|
|
|
(797 |
) |
|
|
|
|
|
|
||||||
Net change in cash and cash equivalents |
|
(1,798 |
) |
|
|
17,253 |
|
|
|
(64,357 |
) |
Cash and cash equivalents at beginning of period |
|
36,453 |
|
|
|
19,200 |
|
|
|
83,557 |
|
Cash and cash equivalents at end of period |
$ |
34,655 |
|
|
$ |
36,453 |
|
|
$ |
19,200 |
|
|
|
|
|
|
|
||||||
Supplemental Cash Flow Information |
|
|
|
|
|
||||||
Cash paid for interest |
$ |
20,953 |
|
|
$ |
24,635 |
|
|
$ |
8,856 |
|
Income tax payments |
|
3,899 |
|
|
|
1,059 |
|
|
|
22,363 |
|
Establishment of liabilities under tax receivable agreement |
|
547 |
|
|
|
— |
|
|
|
30,034 |
|
Issuance of equity instruments for acquisitions |
|
— |
|
|
|
— |
|
|
|
1,487 |
|
Tenant allowance |
|
— |
|
|
|
— |
|
|
|
17,236 |
|
The following tables reconcile the Non-GAAP Financial Measures to the most directly comparable
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands, except per share data) |
||||||||||||||
Net loss attributable to Funko, Inc. |
$ |
(1,500 |
) |
|
$ |
(10,761 |
) |
|
$ |
(14,718 |
) |
|
$ |
(154,079 |
) |
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) |
|
80 |
|
|
|
(447 |
) |
|
|
(352 |
) |
|
|
(10,359 |
) |
Equity-based compensation (2) |
|
3,072 |
|
|
|
3,013 |
|
|
|
13,602 |
|
|
|
10,534 |
|
Acquisition transaction costs and other expenses (3) |
|
1,583 |
|
|
|
7,320 |
|
|
|
3,449 |
|
|
|
14,241 |
|
Certain severance, relocation and related costs (4) |
|
12 |
|
|
|
702 |
|
|
|
2,093 |
|
|
|
6,486 |
|
Loss on extinguishment of debt (5) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
494 |
|
Foreign currency transaction (gain) loss (6) |
|
380 |
|
|
|
(641 |
) |
|
|
2,398 |
|
|
|
854 |
|
Tax receivable agreement liability adjustments (7) |
|
547 |
|
|
|
(603 |
) |
|
|
547 |
|
|
|
(100,223 |
) |
Income tax expense (8) |
|
235 |
|
|
|
1,486 |
|
|
|
1,668 |
|
|
|
157,386 |
|
Adjusted net income (loss) (11) |
$ |
4,409 |
|
|
$ |
69 |
|
|
$ |
8,687 |
|
|
$ |
(74,666 |
) |
Adjusted net income (loss) margin (9) |
|
1.5 |
% |
|
|
— |
% |
|
|
0.8 |
% |
|
|
(6.8 |
)% |
Weighted-average shares of Class A common stock outstanding-basic |
|
52,826 |
|
|
|
50,384 |
|
|
|
52,043 |
|
|
|
48,332 |
|
Equity-based compensation awards and common units of FAH, LLC that are convertible into Class A common stock |
|
1,653 |
|
|
|
2,808 |
|
|
|
2,049 |
|
|
|
4,021 |
|
Adjusted weighted-average shares of Class A stock outstanding - diluted |
|
54,479 |
|
|
|
53,192 |
|
|
|
54,092 |
|
|
|
52,353 |
|
Adjusted earnings (loss) per diluted share |
$ |
0.08 |
|
|
$ |
— |
|
|
$ |
0.16 |
|
|
$ |
(1.43 |
) |
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||||||
Net loss |
$ |
(1,420 |
) |
|
$ |
(11,208 |
) |
|
$ |
(15,070 |
) |
|
$ |
(164,438 |
) |
Interest expense, net |
|
4,212 |
|
|
|
7,419 |
|
|
|
20,575 |
|
|
|
27,970 |
|
Income tax expense |
|
1,705 |
|
|
|
1,638 |
|
|
|
4,564 |
|
|
|
132,497 |
|
Depreciation and amortization |
|
16,174 |
|
|
|
15,429 |
|
|
|
62,583 |
|
|
|
59,763 |
|
EBITDA |
$ |
20,671 |
|
|
$ |
13,278 |
|
|
$ |
72,652 |
|
|
$ |
55,792 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Equity-based compensation (2) |
|
3,072 |
|
|
|
3,013 |
|
|
|
13,602 |
|
|
|
10,534 |
|
Acquisition transaction costs and other expenses (3) |
|
1,583 |
|
|
|
7,320 |
|
|
|
3,449 |
|
|
|
14,241 |
|
Certain severance, relocation and related costs (4) |
|
12 |
|
|
|
702 |
|
|
|
2,093 |
|
|
|
6,486 |
|
Loss on extinguishment of debt (5) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
494 |
|
Foreign currency transaction (gain) loss (6) |
|
380 |
|
|
|
(641 |
) |
|
|
2,398 |
|
|
|
854 |
|
Tax receivable agreement liability adjustments (7) |
|
547 |
|
|
|
(603 |
) |
|
|
547 |
|
|
|
(100,223 |
) |
Adjusted EBITDA (11) |
$ |
26,265 |
|
|
$ |
23,069 |
|
|
$ |
94,741 |
|
|
$ |
(11,822 |
) |
Adjusted EBITDA margin (10) |
|
8.9 |
% |
|
|
7.9 |
% |
|
|
9.0 |
% |
|
|
(1.1 |
)% |
(1) |
|
Represents the reallocation of net income attributable to non-controlling interests from the assumed exchange of common units of FAH, LLC 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 timing of awards. |
(3) |
|
For the three months ended December 31, 2024, includes charges related to fair market value adjustments of certain assets held for sale, related to a potential business initiative. For the year ended December 31, 2024, includes a net one-time legal settlement gain of |
(4)
|
|
Represents certain severance, relocation and related costs. For the three months ended December 31, 2024, includes true up severance and benefit costs for certain management departures. For the year ended December 31, 2024, includes severance and benefit costs related to certain management departures of |
(5) |
|
Represents write-off of unamortized debt financing fees for the year ended December 31, 2023. |
(6) |
|
Represents both unrealized and realized foreign currency losses (gains) on transactions other than in |
(7) |
|
Represents recognized adjustments to the tax receivable agreement liability. For the year ended December 31, 2023, 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. |
(8) |
|
Represents the income tax expense effect of the above adjustments. This adjustment uses an effective tax rate of |
(9) |
|
Adjusted net income (loss) margin is calculated as Adjusted net income (loss) as a percentage of net sales. |
(10) |
|
Adjusted EBITDA margin is calculated as Adjusted EBITDA as a percentage of net sales. |
(11) |
|
Following correspondence with the SEC, we no longer adjust our non-GAAP financial measures for one-time disposal costs for finished goods held at offshore factories, one-time disposal costs for unfinished goods held at offshore factories, and inventory write-down. This change in presentation lowers adjusted net income (loss) by |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250306729158/en/
Investor Relations:
investorrelations@funko.com
Media:
pr@funko.com
Source: Funko, Inc.
FAQ
What were Funko's (FNKO) Q4 2024 earnings per share?
How much did Funko (FNKO) reduce its debt in 2024?
What was Funko's (FNKO) gross margin improvement in 2024?
Which product lines drove Funko's (FNKO) Q4 2024 performance?