Funko Reports Second Quarter 2024 Financial Results; Reiterates 2024 Full-Year Outlook
Funko Inc. (FNKO) reported strong Q2 2024 financial results, surpassing expectations in net sales, gross margin, and adjusted EBITDA. Key highlights include:
- Net sales increased to $247.7 million, up 3.2% year-over-year
- Gross margin improved to 42.0% from 29.2% in Q2 2023
- Net income of $5.4 million, or $0.10 per diluted share
- Adjusted EBITDA of $27.9 million, compared to -$7.6 million in Q2 2023
The company's performance was driven by strong demand for core collectibles in Europe and other international markets, as well as growth in direct-to-consumer business. Funko reiterated its 2024 full-year outlook, projecting net sales between $1.047 billion to $1.103 billion and adjusted EBITDA of $65 million to $85 million.
Funko Inc. (FNKO) ha riportato risultati finanziari solidi per il secondo trimestre del 2024, superando le aspettative in vendite nette, margine lordo e EBITDA rettificato. I punti salienti includono:
- Le vendite nette sono aumentate a 247,7 milioni di dollari, con un incremento del 3,2% rispetto all'anno precedente
- Il margine lordo è migliorato al 42,0%, rispetto al 29,2% del secondo trimestre del 2023
- Reddito netto di 5,4 milioni di dollari, ovvero 0,10 dollari per azione diluita
- EBITDA rettificato di 27,9 milioni di dollari, rispetto a -7,6 milioni di dollari nel secondo trimestre del 2023
Le performance dell'azienda sono state guidate da una forte domanda per i collezionabili principali in Europa e in altri mercati internazionali, oltre a una crescita nel business diretto al consumatore. Funko ha ribadito le sue previsioni per l'intero anno 2024, prevedendo vendite nette tra 1,047 miliardi e 1,103 miliardi di dollari e un EBITDA rettificato di 65 milioni a 85 milioni di dollari.
Funko Inc. (FNKO) presentó sólidos resultados financieros para el segundo trimestre de 2024, superando las expectativas en ventas netas, margen bruto y EBITDA ajustado. Los puntos destacados incluyen:
- Las ventas netas aumentaron a 247,7 millones de dólares, un aumento del 3,2% interanual
- El margen bruto mejoró al 42,0% desde el 29,2% en el segundo trimestre de 2023
- Ingreso neto de 5,4 millones de dólares, o 0,10 dólares por acción diluida
- EBITDA ajustado de 27,9 millones de dólares, en comparación con -7,6 millones de dólares en el segundo trimestre de 2023
El desempeño de la empresa fue impulsado por una fuerte demanda de coleccionables centrales en Europa y otros mercados internacionales, así como el crecimiento en el negocio directo al consumidor. Funko reiteró su perspectiva para todo el año 2024, proyectando ventas netas entre 1,047 mil millones y 1,103 mil millones de dólares y un EBITDA ajustado de 65 millones a 85 millones de dólares.
Funko Inc. (FNKO)는 2024년 2분기에 강력한 재무 결과를 보고하여 순매출, 총 이익률 및 조정 EBITDA 모두에서 기대치를 초과했습니다. 주요 하이라이트는 다음과 같습니다:
- 순매출은 2억 4,770만 달러로 증가하여 전년 대비 3.2% 상승
- 총 이익률은 2023년 2분기 29.2%에서 42.0%로 개선됨
- 순이익은 540만 달러, 즉 희석주당 0.10달러
- 조정 EBITDA는 2,790만 달러로, 2023년 2분기의 -760만 달러와 비교됨
회사의 성과는 유럽 및 기타 국제 시장에서 핵심 수집품에 대한 강한 수요와 직접 소비자 판매 증가에 의해 주도되었습니다. Funko는 2024년 전체 연도 전망을 재확인하며, 순매출이 10억 4,700만 달러에서 11억 3백만 달러 사이와 조정 EBITDA가 6,500만 달러에서 8,500만 달러 사이에 이를 것으로 예상하고 있습니다.
Funko Inc. (FNKO) a annoncé de solides résultats financiers pour le deuxième trimestre 2024, dépassant les attentes en termes de ventes nettes, de marge brute et d'EBITDA ajusté. Les points clés comprennent :
- Les ventes nettes ont augmenté pour atteindre 247,7 millions de dollars, en hausse de 3,2 % d'une année sur l'autre
- La marge brute s'est améliorée à 42,0%, contre 29,2 % au deuxième trimestre 2023
- Un revenu net de 5,4 millions de dollars, soit 0,10 dollar par action diluée
- Un EBITDA ajusté de 27,9 millions de dollars, par rapport à -7,6 millions de dollars au deuxième trimestre 2023
La performance de l'entreprise a été stimulée par une forte demande pour les objets de collection principaux en Europe et dans d'autres marchés internationaux, ainsi qu'une croissance dans le commerce direct auprès des consommateurs. Funko a réaffirmé ses prévisions pour l'année 2024, projetant des ventes nettes entre 1,047 milliard et 1,103 milliard de dollars et un EBITDA ajusté de 65 millions à 85 millions de dollars.
Funko Inc. (FNKO) berichtete über starke Finanzergebnisse für das zweite Quartal 2024 und übertraf die Erwartungen in Nettoverkaufszahlen, Bruttomarge und bereinigtem EBITDA. Wichtige Highlights umfassen:
- Die Nettoverkäufe stiegen auf 247,7 Millionen US-Dollar, ein Anstieg von 3,2 % im Jahresvergleich
- Die Bruttomarge verbesserte sich auf 42,0% von 29,2 % im zweiten Quartal 2023
- Nettoergebnis von 5,4 Millionen US-Dollar, oder 0,10 US-Dollar pro verwässerter Aktie
- Bereinigtes EBITDA von 27,9 Millionen US-Dollar, im Vergleich zu -7,6 Millionen US-Dollar im zweiten Quartal 2023
Die Leistung des Unternehmens wurde durch eine starke Nachfrage nach Kernsammlerstücken in Europa und anderen internationalen Märkten sowie durch das Wachstum im Direktvertrieb an Verbraucher vorangetrieben. Funko bekräftigte seine Prognose für das gesamte Jahr 2024, mit einer erwarteten Nettoverkäufen von 1,047 Milliarden bis 1,103 Milliarden US-Dollar und einem bereinigten EBITDA von 65 Millionen bis 85 Millionen US-Dollar.
- Net sales increased by 3.2% year-over-year to $247.7 million
- Gross margin significantly improved to 42.0% from 29.2% in Q2 2023
- Adjusted EBITDA turned positive at $27.9 million, compared to -$7.6 million in Q2 2023
- Strong demand for core collectible products in Europe and other international markets
- Solid growth in direct-to-consumer business
- Inventory levels reduced to $109.0 million from $112.3 million in the previous quarter
- Debt reduced by $22.5 million to $223.9 million from the previous quarter
- Loungefly brand category sales decreased by 13.4% year-over-year
- U.S. net sales declined by 4.7% compared to Q2 2023
Insights
Funko's Q2 2024 results show a positive turnaround from the previous year. Net sales increased by
Key positives include strong demand for core collectibles in Europe (
However, investors should note the
Funko's Q2 results highlight shifting consumer preferences and market dynamics. The strong performance of core collectibles, especially in Europe and international markets, indicates a growing global appetite for pop culture merchandise. The success of Pop! Yourself and Bitty Pop! suggests consumers are increasingly drawn to personalized and miniature collectibles.
The direct-to-consumer business growth aligns with broader retail trends, potentially offering higher margins and better customer data. However, the decline in Loungefly sales may signal changing fashion preferences or increased competition in the accessories segment.
The new CEO's focus on a fan-centric approach, including attracting new fans and improving fan experience, could be important for long-term growth. This strategy may help Funko expand its customer base and increase brand loyalty in an increasingly competitive market for pop culture merchandise.
--Q2 Net Sales, Gross Margin and Adjusted EBITDA - All Above Expectations--
Second Quarter Financial Results Summary: 2024 vs 2023
-
Net sales were
compared with$247.7 million $240.0 million -
Gross profit was
, equal to gross margin of$104.0 million 42.0% . This compares with , equal to gross margin of$70.0 million 29.2% , which included of non-recurring charges$2.4 million -
SG&A expenses were
, which included a non-recurring net benefit of$77.9 million , compared with$1.5 million , which included non-recurring charges of$85.6 million . Details related to the non-recurring charges can be found in footnotes 4 and 5 of the attached reconciliations$0.8 million -
Net income was
, or$5.4 million per diluted share, compared with net loss of$0.10 , or$75.9 million per share$1.54 -
Adjusted net income* was
, or$5.6 million per diluted share*, compared with adjusted net loss of$0.10 , or$22.3 million per share$0.43 -
Adjusted EBITDA* was
versus negative adjusted EBITDA* of$27.9 million $7.6 million
“For the 2024 second quarter, net sales, gross margin and adjusted EBITDA were all above our expectations,” said Cynthia Williams, Funko’s recently named Chief Executive Officer. “Our performance was primarily driven by strong demand for our core collectible products in
“Turning to our balance sheet, we lowered our inventory levels to
“Having joined Funko two months ago, I look forward to leading Funko through the next stage of our growth. I am enthused by our fans and excited about our business, products and opportunities. The team is actively working on developing our plans for 2025 and beyond. We are taking a fan-centric approach, which revolves around delighting our core fans, attracting and serving new fans, selling where the fans are and improving the fan experience. These four fundamental principles are core to our growth because great products keep our fans coming back, there are new fans we can reach, especially by selling to them directly or in venues they frequent, and keeping fans at the center of all we do breeds loyalty and long-term value. We expect to provide further details on these plans in the coming quarters.”
Leadership Update
The company also announced today the appointment of Yves Le Pendeven as Chief Financial Officer. Since joining Funko five years ago, Le Pendeven has held several roles as a senior finance executive, most recently serving as Acting Chief Financial Officer and before that as Deputy Chief Financial Officer.
Second 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 June 30, |
|
Period Over Period Change |
|||||||||
|
|
2024 |
|
|
2023 |
|
Dollar |
|
Percentage |
|||
Net sales by brand category: |
|
|
|
|
|
|
|
|||||
Core Collectible |
$ |
186,738 |
|
$ |
175,473 |
|
$ |
11,265 |
|
|
6.4 |
% |
Loungefly |
|
41,483 |
|
|
47,922 |
|
|
(6,439 |
) |
|
(13.4 |
)% |
Other |
|
19,436 |
|
|
16,633 |
|
|
2,803 |
|
|
16.9 |
% |
Total net sales |
$ |
247,657 |
|
$ |
240,028 |
|
$ |
7,629 |
|
|
3.2 |
% |
|
Three Months Ended June 30, |
|
Period Over Period Change |
|||||||||
|
|
2024 |
|
|
2023 |
|
Dollar |
|
Percentage |
|||
Net sales by geography (shipped to): |
|
|
|
|
|
|
|
|||||
|
$ |
163,021 |
|
$ |
171,068 |
|
$ |
(8,047 |
) |
|
(4.7 |
)% |
|
|
60,382 |
|
|
49,966 |
|
|
10,416 |
|
|
20.8 |
% |
Other International |
|
24,254 |
|
|
18,994 |
|
|
5,260 |
|
|
27.7 |
% |
Total net sales |
$ |
247,657 |
|
$ |
240,028 |
|
$ |
7,629 |
|
|
3.2 |
% |
Balance Sheet Highlights - At June 30, 2024 vs December 31, 2023
-
Total cash and cash equivalents were
at June 30, 2024 compared with$41.6 million at December 31, 2023$36.5 million -
Inventory was
at June 30, 2024 down from$109.0 million at December 31, 2023$119.5 million -
Total debt was
at June 30, 2024 versus$223.9 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 equipment finance loan$273.6 million
Outlook for 2024
The company reiterated its 2024 full-year outlook, which assumes, among other things, a strong holiday season, and provided guidance for its 2024 third quarter, which reflects, in part, a pull forward of an estimated
|
Current Outlook |
|
2024 Full Year |
|
|
Net Sales |
|
|
Adjusted EBITDA* |
|
|
|
|
|
2024 Third Quarter |
|
|
Net sales |
|
|
Gross margin % |
|
|
SG&A expense, in dollars |
|
|
Adjusted net income* |
|
|
Adjusted net income per diluted share* |
|
|
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 net income (loss) per 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 8, 2024, to further discuss its second quarter results and business update. A live webcast 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 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; 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, 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. |
|||||||||||||||
Condensed Consolidated Statements of Operations |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(In thousands, except per share data) |
||||||||||||||
Net sales |
$ |
247,657 |
|
|
$ |
240,028 |
|
|
$ |
463,356 |
|
|
$ |
491,906 |
|
Cost of sales (exclusive of depreciation and amortization) |
|
143,609 |
|
|
|
170,019 |
|
|
|
273,036 |
|
|
|
372,322 |
|
Selling, general, and administrative expenses |
|
77,897 |
|
|
|
85,632 |
|
|
|
163,492 |
|
|
|
185,693 |
|
Depreciation and amortization |
|
15,419 |
|
|
|
14,893 |
|
|
|
30,998 |
|
|
|
28,869 |
|
Total operating expenses |
|
236,925 |
|
|
|
270,544 |
|
|
|
467,526 |
|
|
|
586,884 |
|
Income (loss) from operations |
|
10,732 |
|
|
|
(30,516 |
) |
|
|
(4,170 |
) |
|
|
(94,978 |
) |
Interest expense, net |
|
5,081 |
|
|
|
7,264 |
|
|
|
11,392 |
|
|
|
12,950 |
|
Loss on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
494 |
|
Gain on tax receivable agreement liability adjustment |
|
— |
|
|
|
(99,620 |
) |
|
|
— |
|
|
|
(99,620 |
) |
Other (income) expense, net |
|
(557 |
) |
|
|
(401 |
) |
|
|
996 |
|
|
|
421 |
|
Income (loss) before income taxes |
|
6,208 |
|
|
|
62,241 |
|
|
|
(16,558 |
) |
|
|
(9,223 |
) |
Income tax expense |
|
789 |
|
|
|
138,103 |
|
|
|
1,689 |
|
|
|
127,783 |
|
Net income (loss) |
|
5,419 |
|
|
|
(75,862 |
) |
|
|
(18,247 |
) |
|
|
(137,006 |
) |
Less: net income (loss) attributable to non-controlling interests |
|
304 |
|
|
|
(2,864 |
) |
|
|
(699 |
) |
|
|
(8,697 |
) |
Net income (loss) attributable to Funko, Inc. |
$ |
5,115 |
|
|
$ |
(72,998 |
) |
|
$ |
(17,548 |
) |
|
$ |
(128,309 |
) |
Earnings (loss) per share of Class A common stock: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.10 |
|
|
$ |
(1.54 |
) |
|
$ |
(0.34 |
) |
|
$ |
(2.71 |
) |
Diluted |
$ |
0.10 |
|
|
$ |
(1.54 |
) |
|
$ |
(0.34 |
) |
|
$ |
(2.71 |
) |
Weighted average shares of Class A common stock outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
52,107 |
|
|
|
47,428 |
|
|
|
51,406 |
|
|
|
47,338 |
|
Diluted |
|
52,605 |
|
|
|
47,428 |
|
|
|
51,406 |
|
|
|
47,338 |
|
Funko, Inc. |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(Unaudited) |
|||||||
|
June 30,
|
|
December 31,
|
||||
|
(In thousands, except per share data) |
||||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
41,551 |
|
|
$ |
36,453 |
|
Accounts receivable, net |
|
122,174 |
|
|
|
130,831 |
|
Inventories |
|
108,999 |
|
|
|
119,458 |
|
Prepaid expenses and other current assets |
|
30,003 |
|
|
|
56,134 |
|
Total current assets |
|
302,727 |
|
|
|
342,876 |
|
Property and equipment, net |
|
80,768 |
|
|
|
91,335 |
|
Operating lease right-of-use assets, net |
|
55,510 |
|
|
|
61,499 |
|
Goodwill |
|
133,684 |
|
|
|
133,795 |
|
Intangible assets, net |
|
159,460 |
|
|
|
167,388 |
|
Other assets |
|
5,601 |
|
|
|
7,752 |
|
Total assets |
$ |
737,750 |
|
|
$ |
804,645 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Line of credit |
$ |
90,000 |
|
|
$ |
120,500 |
|
Current portion of long-term debt |
|
22,315 |
|
|
|
22,072 |
|
Current portion of operating lease liabilities |
|
16,631 |
|
|
|
17,486 |
|
Accounts payable |
|
62,724 |
|
|
|
52,919 |
|
Accrued royalties |
|
52,050 |
|
|
|
54,375 |
|
Accrued expenses and other current liabilities |
|
85,329 |
|
|
|
91,480 |
|
Total current liabilities |
|
329,049 |
|
|
|
358,832 |
|
Long-term debt |
|
111,606 |
|
|
|
130,986 |
|
Operating lease liabilities |
|
64,820 |
|
|
|
71,309 |
|
Other long-term liabilities |
|
5,029 |
|
|
|
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 |
|
335,808 |
|
|
|
326,180 |
|
Accumulated other comprehensive loss |
|
(658 |
) |
|
|
(180 |
) |
Accumulated deficit |
|
(111,612 |
) |
|
|
(94,064 |
) |
Total stockholders’ equity attributable to Funko, Inc. |
|
223,543 |
|
|
|
231,941 |
|
Non-controlling interests |
|
3,703 |
|
|
|
6,099 |
|
Total stockholders’ equity |
|
227,246 |
|
|
|
238,040 |
|
Total liabilities and stockholders’ equity |
$ |
737,750 |
|
|
$ |
804,645 |
|
Funko, Inc. |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(Unaudited) |
|||||||
|
Six Months Ended June 30, |
||||||
|
|
2024 |
|
|
|
2023 |
|
|
(In thousands) |
||||||
Operating Activities |
|
|
|
||||
Net income (loss) |
$ |
(18,247 |
) |
|
$ |
(137,006 |
) |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation and amortization |
|
30,998 |
|
|
|
27,851 |
|
Equity-based compensation |
|
7,100 |
|
|
|
8,437 |
|
Loss on debt extinguishment |
|
— |
|
|
|
494 |
|
Gain on tax receivable agreement liability adjustment |
|
— |
|
|
|
(99,620 |
) |
Deferred tax expense |
|
— |
|
|
|
123,206 |
|
Other, net |
|
641 |
|
|
|
(2,517 |
) |
Changes in operating assets and liabilities, net of amounts acquired: |
|
|
|
||||
Accounts receivable, net |
|
8,385 |
|
|
|
33,405 |
|
Inventories |
|
10,102 |
|
|
|
61,640 |
|
Prepaid expenses and other assets |
|
27,267 |
|
|
|
237 |
|
Accounts payable |
|
10,528 |
|
|
|
13,400 |
|
Accrued royalties |
|
(2,325 |
) |
|
|
(15,807 |
) |
Accrued expenses and other liabilities |
|
(14,054 |
) |
|
|
(25,756 |
) |
Net cash provided by (used in) operating activities |
|
60,395 |
|
|
|
(12,036 |
) |
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Purchases of property and equipment |
|
(13,261 |
) |
|
|
(22,712 |
) |
Acquisitions of businesses and related intangible assets, net of cash acquired |
|
— |
|
|
|
(5,274 |
) |
Sale of Funko Games inventory and certain intellectual property |
|
6,754 |
|
|
|
— |
|
Other |
|
518 |
|
|
|
420 |
|
Net cash used in investing activities |
|
(5,989 |
) |
|
|
(27,566 |
) |
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Borrowings on line of credit |
|
— |
|
|
|
71,000 |
|
Payments on line of credit |
|
(30,500 |
) |
|
|
— |
|
Payments of long-term debt |
|
(19,644 |
) |
|
|
(11,258 |
) |
Other, net |
|
859 |
|
|
|
(2,773 |
) |
Net cash (used in) provided by financing activities |
|
(49,285 |
) |
|
|
56,969 |
|
|
|
|
|
||||
Effect of exchange rates on cash and cash equivalents |
|
(23 |
) |
|
|
260 |
|
|
|
|
|
||||
Net change in cash and cash equivalents |
|
5,098 |
|
|
|
17,627 |
|
Cash and cash equivalents at beginning of period |
|
36,453 |
|
|
|
19,200 |
|
Cash and cash equivalents at end of period |
$ |
41,551 |
|
|
$ |
36,827 |
|
The following tables reconcile the Non-GAAP Financial Measures to the most directly comparable
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(In thousands, except per share data) |
||||||||||||||
Net income (loss) attributable to Funko, Inc. |
$ |
5,115 |
|
|
$ |
(72,998 |
) |
|
$ |
(17,548 |
) |
|
$ |
(128,309 |
) |
Reallocation of net income (loss) attributable to non-controlling interests from the assumed exchange of common units of FAH, LLC for Class A common stock (1) |
|
304 |
|
|
|
(2,864 |
) |
|
|
(699 |
) |
|
|
(8,697 |
) |
Equity-based compensation (2) |
|
3,276 |
|
|
|
4,795 |
|
|
|
7,100 |
|
|
|
8,437 |
|
Loss on extinguishment of debt (3) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
494 |
|
Acquisition transaction costs and other expenses (4) |
|
(1,605 |
) |
|
|
444 |
|
|
|
1,579 |
|
|
|
1,454 |
|
Certain severance, relocation and related costs (5) |
|
101 |
|
|
|
346 |
|
|
|
1,967 |
|
|
|
2,081 |
|
Foreign currency transaction (gain) loss (6) |
|
(563 |
) |
|
|
(401 |
) |
|
|
1,013 |
|
|
|
421 |
|
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) |
|
(1,065 |
) |
|
|
145,551 |
|
|
|
2,914 |
|
|
|
143,650 |
|
Adjusted net income (loss) |
$ |
5,563 |
|
|
$ |
(22,343 |
) |
|
$ |
(3,674 |
) |
|
$ |
(47,601 |
) |
Adjusted net income (loss) margin (11) |
|
2.2 |
% |
|
|
(9.3 |
)% |
|
|
(0.8 |
)% |
|
|
(9.7 |
)% |
Weighted-average shares of Class A common stock outstanding-basic |
|
52,107 |
|
|
|
47,428 |
|
|
|
51,406 |
|
|
|
47,338 |
|
Equity-based compensation awards and common units of FAH, LLC that are convertible into Class A common stock |
|
2,473 |
|
|
|
4,481 |
|
|
|
2,350 |
|
|
|
4,423 |
|
Adjusted weighted-average shares of Class A stock outstanding - diluted |
|
54,580 |
|
|
|
51,909 |
|
|
|
53,756 |
|
|
|
51,761 |
|
Adjusted earnings (loss) per diluted share |
$ |
0.10 |
|
|
$ |
(0.43 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.92 |
) |
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(amounts in thousands) |
||||||||||||||
Net income (loss) |
$ |
5,419 |
|
|
$ |
(75,862 |
) |
|
$ |
(18,247 |
) |
|
$ |
(137,006 |
) |
Interest expense, net |
|
5,081 |
|
|
|
7,264 |
|
|
|
11,392 |
|
|
|
12,950 |
|
Income tax expense |
|
789 |
|
|
|
138,103 |
|
|
|
1,689 |
|
|
|
127,783 |
|
Depreciation and amortization |
|
15,419 |
|
|
|
14,893 |
|
|
|
30,998 |
|
|
|
28,869 |
|
EBITDA |
$ |
26,708 |
|
|
$ |
84,398 |
|
|
$ |
25,832 |
|
|
$ |
32,596 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Equity-based compensation (2) |
|
3,276 |
|
|
|
4,795 |
|
|
|
7,100 |
|
|
|
8,437 |
|
Loss on extinguishment of debt (3) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
494 |
|
Acquisition transaction costs and other expenses (4) |
|
(1,605 |
) |
|
|
444 |
|
|
|
1,579 |
|
|
|
1,454 |
|
Certain severance, relocation and related costs (5) |
|
101 |
|
|
|
346 |
|
|
|
1,967 |
|
|
|
2,081 |
|
Foreign currency transaction (gain) loss (6) |
|
(563 |
) |
|
|
(401 |
) |
|
|
1,013 |
|
|
|
421 |
|
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 |
$ |
27,917 |
|
|
$ |
(7,634 |
) |
|
$ |
37,491 |
|
|
$ |
(21,649 |
) |
Adjusted EBITDA margin (12) |
|
11.3 |
% |
|
|
(3.2 |
)% |
|
|
8.1 |
% |
|
|
(4.4 |
)% |
(1) |
Represents the reallocation of net income (loss) 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 (loss) 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 and six months ended June 30, 2024, includes one-time legal settlement gain and contract settlement agreements of related services to and fair market value adjustments of certain assets held for sale. 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 investment banking and due diligence fees. |
|
(5) |
For the three and six months ended June 30, 2024, includes charges related severance and benefit costs related to certain management departures. 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 a one-time inventory write-down charge, outside normal business operations, 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 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 income (loss) margin is calculated as adjusted net loss 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/20240808710966/en/
Investor Relations:
investorrelations@funko.com
Media:
pr@funko.com
Source: Funko, Inc.
FAQ
What were Funko's (FNKO) Q2 2024 earnings results?
How did Funko's (FNKO) net sales perform in Q2 2024?
What is Funko's (FNKO) full-year 2024 financial outlook?