ProfitQuotes.com
symbol lookup  commodity list
Bookmark This Page
Daily Dividend Report: CBT,SPG,MCHP,D,LLY

Tue, 07 May 16:36:28 GMT
Friday's ETF with Unusual Volume: RSPU

Fri, 03 May 16:24:07 GMT
Portfolio Channel
Free Energy Dividend Stock Report
Free Dividend Report - Top Ranked Stocks
Free Dividend Paying Gold/Metals Stocks Report
Get a quote box (like the one below) for your site!
ProfitQuotes.com Commodities Quotes
commodity quotes list
energy quotes  gold quotes
uranium stocks  
solar power stocks

wind power stocks

Industry focus:

advertising stocks,
space stocks,
aerospace stock,
aerospace sector,
list of aerospace companies,
largest chemical companies,
chemical stock,
chemical news,
best agriculture stocks,
ag stocks,
chinese agriculture stocks,
top agriculture companies,
agriculture stocks,
agricultural stocks,
agricultural stock,
stocks agriculture,
agriculture markets,
agriculture index,
agriculture industries,
agricultural investment,
agriculture investment,
agricultural industry,
farm stock,
airline stock symbols,
airline stock prices,
airline stock,
airlines stock,
clothing stock,
fashion stocks,
publicly traded fashion companies,
clothing company stocks,
apparel stock,
apparel companies,
application software stocks,
asset management stocks,
auto stocks,
auto industry stocks,
chinese auto stocks,
auto stock prices,
automotive stock,
auto parts stocks,
community bank stocks,
regional bank stocks,
canadian bank stocks,
banking stock,
national bank stocks,
commercial bank stock,
banks stock,
bank stock quote,
bank stocks,
banking industry,
alcohol stocks,
beverage stock,
global wine stocks,
wine stocks,
liquor stock,
biotech stocks list,
biotechnology investing,
public biotech companies,
top biotech stocks,
nanotechnology stock,
largest biotech companies,
biotechnology stock,
biotech investing,
investing in biotech,
best biotech companies,
bio stocks,
biotech sector,
biotechnology investment,
biopharma companies,
new biotech companies,
biotech investment,
biotechnology industries,
nanotech stocks,
biotech stocks,
biotechnology articles,
biotechnology news,
business stocks,
service stocks,
chemical companies,
chemical industries,
chemical industry,
chemical company,
chemicals company,
cigarette stock,
cigarette company stocks,
cigarette stock symbols,
tobacco company stocks,
tobacco stock,
cigar stocks,
communications stocks,
communication stock,
computer peripherals companies,
computer peripherals,
computers stocks,
computer stock,
computer web,
internet stocks,
construction stocks,
machinery stocks,
builders stocks,
building stocks,
consumer goods stocks,
consumer services stocks,
consumer services companies,
lending stocks,
mortgage banking,
lending companies,
mortgage bankers,
loan services,
mortgage services,
mortgage bank,
loan bank,
defense stocks,
defensive stock,
department store stocks,
diagnostic company,
diagnostic companies,
pharmaceuticals stocks,
drug stocks,
drug company stocks,
pharma stock,
education stocks,
college stock,
electric utility stocks,
electric company stocks,
electric utilities stocks,
utility stocks,
utilities stocks,
power equipment companies,
electrical supply companies,
electronic stocks,
entertainment stock,
movie stocks,
movies companies,
movie company,
cefs,
open ended and closed ended mutual funds,
closed ended investment,
closed ended fund,
bonds fund,
closed end,
food stock,
game stock,
gambling stocks,
casino stocks,
gaming stocks list,
gaming stocks,
gas utility companies,
gas company stocks,
construction industries,
builders contractors,
construction services,
construction industry,
grocery store stocks,
supermarket stock,
drug store stocks,
home stocks,
furniture stock,
home improvement stocks,
medical company stocks,
top medical stocks,
medical stock,
hospital stock,
medical supply stocks,
medical technology stocks,
medical device stocks,
medical equipment stocks,
copper mining,
palladium mining stocks,
mining metals,
mining,
mining news,
gold exploration,
mining share price,
lithium mines,
mining industries,
international mining companies,
mining information,
molybdenum mining companies,
nickel mining companies,
metals and mining stocks,
gold and silver mining stocks,
copper mining companies,
rare earth mining companies,
rare metals stocks,
rare earth stocks,
metals stocks,
welding stock,
nonprecious metals,
non metallic mining,
office supplies companies,
office supply companies,
oil services stocks,
oil pipeline stocks,
gas pipeline stocks,
gas pipeline companies,
pipeline companies,
natural gas pipeline companies,
oil services companies,
oil field services,
oil service stocks,
natural gas pipelines,
oilfield service companies,
oil and gas pipeline companies,
oil gas pipeline,
oil exploration stocks,
oil exploration sector,
oil exploration companies,
oil drilling stocks,
oil drilling companies,
oil production companies,
china oil companies,
brazil oil companies,
china oil stocks,
brazil oil stocks,
oil companies,
oil stocks,
oil drilling,
oil exploration,
offshore oil drilling companies,
list of oil drilling companies,
oil and gas exploration,
oil and gas drilling,
oil and gas stocks,
oil and gas drilling companies,
oil refining companies,
oil marketing companies,
oil refining stocks,
oil refining sector,
oil refinery companies,
oil refinery stocks,
major oil companies,
oil sector,
oil refinery,
oil refinery company,
oil company,
oil marketing company,
oil refining company,
oil refining industry,
major oil companies list,
oil and gas companies,
crude oil stocks,
packaging companies,
container companies,
packaging stocks,
packaging sector,
container sector,
pulp stocks,
paper stocks,
timber stocks,
pulp companies,
paper companies,
timber companies,
timber trusts,
cardboard companies,
paper sector,
timber sector,
paper companies list,
silver mining companies,
gold mining companies,
gold mining sector,
precious metal stocks,
mining companies,
exploration sector,
mining sector,
exploration stocks,
mining stocks,
silver stocks,
gold stocks,
gold mining stocks,
silver mining stocks,
silver mining company,
canadian mining companies,
gold mining,
gold mining company,
mining company,
list of mining companies,
gold stocks list,
largest gold mining companies,
silver mining,
printing companies,
printing stocks,
printing sector,
newspaper stocks,
newspaper sector,
newspaper companies,
publishing stocks,
publishing sector,
publishing companies,
digital media companies,
digital media stocks,
digital media sector,
book publishing companies,
digital media company,
publishing company,
railroad stocks,
railroad sector,
railroad companies,
railroad company,
railroad investment,
major railroad companies,
real estate companies,
real estate stock,
real estate public companies,
real estate investing,
real estate investments,
real estate sector,
commercial real estate investing,
real estate investment firms,
real estate investing guide,
REITs,
real estate investment trust,
REIT sector,
REIT stocks,
REITs sector,
REITs stock,
public REITs,
real estate investment trusts,
real estate investment trust companies,
real estate investment trusts REITs,
real estate investment companies,
real estate investment company,
real estate investment trust REIT,
rubber stocks,
plastic stocks,
rubber companies,
plastic companies,
rubber sector,
plastic sector,
plastic manufacturing companies,
rubber company,
plastic company,
semiconductor stocks,
semiconductor investments,
semi stocks,
semiconductor companies,
semiconductor sector,
shipping stocks,
dry bulk stocks,
container stocks,
dry bulk shipping,
dry bulk shipping companies,
tanker stocks,
shipping companies,
shipping sector,
specialty retail,
retail stocks,
retail investing,
retail store stocks,
consumer stocks,
consumer investment,
retail companies,
retail sector,
sports stocks,
sports investing,
sporting goods stocks,
sports investments,
sporting goods companies,
sporting goods sector,
stock message boards,
television stocks,
television investment,
radio stocks,
radio invest,
media stocks,
media invest,
media investment,
media investing,
television companies,
television sector,
radio sector,
radio companies,
media companies,
media sector,
textile stocks,
apparel stocks,
textile investment,
textile companies,
textile sector,
apparel sector,
freight investment,
transportation investment,
truck investment ,
freight stocks,
transportation stocks,
trucking stocks,
trucking companies,
trucking sector,
waste management stocks,
waste stocks,
recycling stocks,
waste investment,
waste companies,
waste sector,
water stocks,
water utilities,
water investing,
water investment,
water companies,
water sector

Home Oil & Gas Electricity Metals Treasuries Stocks My Portfolios Forex
News - Full Story
 Related Quotes
 Funko Inc - Class A  6.69   0.13  1.98%
 Enter Symbols: 

Funko Reports 2023 Fourth Quarter, Full Year Financial Results; Provides Full-Year Outlook for 2024


--Q4 Net Sales, Gross Margin and Adjusted EBITDA at Upper End of Expectations, Driven by Strong DTC Growth and Continued Operational Improvement--

EVERETT, Wash., Mar. 07 /BusinessWire/ -- Funko, Inc. (NASDAQ:FNKO), a leading pop culture lifestyle brand, today reported its consolidated financial results for the fourth quarter and full year ended December 31, 2023. The company also provided financial guidance for the 2024 first quarter and full year.

Fourth-Quarter Financial Results Summary: 2023 vs 2022

  • Net sales were $291.2 million versus $333.0 million
  • Gross profit was $109.4 million, equal to gross margin of 37.6%, compared with $94.3 million, equal to gross margin of 28.3%
  • SG&A expenses were $97.4 million, which included $8.0 million of non-recurring charges primarily related to fair market value adjustments for assets held for sale. This compares with $139.2 million, which included $32.5 million of non-recurring charges related to the write down of an enterprise resource planning system, for the fourth quarter of 2022
  • Net loss was $10.8 million, or $0.21 per share, versus $42.2 million, or $0.89 per diluted share
  • Adjusted net income* was $0.5 million, or $0.01 per diluted share, versus adjusted net loss of $17.9 million, or $0.35 per share
  • Adjusted EBITDA* was $23.5 million versus negative adjusted EBITDA* of $6.3 million

Full-Year Financial Results Summary: 2023 vs 2022

  • Net sales were $1.1 billion versus $1.3 billion
  • Gross profit was $333.0 million, equal to gross margin of 30.4%, which included $39.0 million of non-recurring charges related to the disposal of excess inventory and finished and unfinished goods held at offshore factories. This compares with $434.0 million, equal to gross margin of 32.8%
  • SG&A expenses were $377.1 million, which included $20.7 million of non-recurring charges primarily related to the termination of a lease agreement, fair market value adjustments for assets held for sale and severance and related charges. This compares with $398.3 million for the 2022 full year, which included $32.5 million of non-recurring charges related to the write-down of an enterprise resource planning system
  • Net loss was $154.1 million, or $3.19 per share, compared with $8.0 million, or $0.18 per share
  • Adjusted net loss* was $45.4 million, or $0.87 per share, versus adjusted net income* of $29.6 million, or $0.57 per diluted share
  • Adjusted EBITDA* was $27.2 million compared with $97.4 million

"In 2023, we implemented a comprehensive plan to significantly reduce costs, improve operational efficiencies and focus on our core product offerings," said Michael Lunsford, Funko's Interim Chief Executive Officer. "The major elements of that plan, which addressed the company's inventory issues, unprofitable product lines and SKUs, workforce size, and several other factors, were successfully completed, and we believe our company is now on a significantly more solid foundation upon which we intend to build and grow.

"For the 2023 fourth quarter, net sales and adjusted EBITDA were at the upper end of our guidance range, fueled in part by growth in our direct-to-consumer (DTC) business, which accounted for 26 percent of our revenue and increased nearly 30 percent compared with the same quarter of the prior year. Gross margin of 38 percent was the highest of any quarter in 2023.

"Turning to our balance sheet, we substantially lowered our inventory levels to $119 million at December 31, 2023 from $246 million at the end of last year and $162 million at September 30, 2023. We also paid down our debt by $26 million in the fourth quarter and used the proceeds from a transaction related to our Games business to further reduce our debt in the first quarter of 2024.

"Looking ahead, we face a softer content schedule following the recent Hollywood strikes and uncertainty around shipping costs caused by the Red Sea situation. Despite these headwinds, we expect our bottom line to significantly improve in 2024 compared with 2023. Our belief is based on the actions we are taking to, among other things, further expand our DTC business and increase sales of Pop! Yourself and limited-edition products - areas we control and can grow profitably."

Leadership Update

The company also announced today that Steve Nave, Funko's Chief Financial Officer (CFO) and Chief Operating Officer, is resigning effective March 15, 2024. Yves LePendeven, the company's Deputy CFO, will serve as Acting CFO as of the same date.

"Steve joined us a year ago to help with our cost reduction and operational improvement plan," said Lunsford. "We have made significant progress against that plan and thank Steve for his contributions. We wish Steve success in his future endeavors.

"I have worked with Yves for several years now, as both a board member and as the interim CEO. I have complete faith in Yves to lead our Finance and Accounting functions. We believe we now have in place a strong, lean, aligned senior leadership team to support the arrival of a new CEO and the growth of Funko."

Fourth 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 December 31,

Period Over Period Change

2023

2022

Dollar

Percentage

Net sales by product brand:

Core Collectibles

$

212,776

$

243,340

$

(30,564

)

(12.6

)%

Loungefly Branded Products

54,908

73,346

(18,438

)

(25.1

)%

Other

23,552

16,354

7,198

44.0

%

Total net sales

$

291,236

$

333,040

$

(41,804

)

(12.6

)%

Three Months Ended December 31,

Period Over Period Change

2023

2022

Dollar

Percentage

Net sales by geography:

United States

$

197,368

$

240,647

$

(43,279

)

(18.0

)%

Europe

78,138

61,869

16,269

26.3

%

Other International

15,730

30,524

(14,794

)

(48.5

)%

Total net sales

$

291,236

$

333,040

$

(41,804

)

(12.6

)%

Balance Sheet Highlights - At December 31, 2023 vs December 31, 2022

  • Total cash and cash equivalents were $36.5 million at December 31, 2023 versus $19.2 million at December 31, 2022
  • Inventories were $119.5 million at December 31, 2023 versus $246.4 million at December 31, 2022
  • Total debt was $273.6 million at December 31, 2023 versus $245.8 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

Outlook for 2024

Based on its current outlook, the company provided its 2024 full-year outlook and 2024 first-quarter guidance, as follows:

Current Outlook

2024 Full Year

Net Sales

$1.047 billion to $1.103 billion

Adjusted EBITDA*

$65 million to $85 million

2024 First Quarter

Net sales

$214 million to $227 million

Gross margin %

~37%

SG&A expense, in dollars

$87 million to $88 million

Adjusted net loss*

$17 million to $13 million

Adjusted net loss per share*

$0.32 to $0.24

Adjusted EBITDA*

$0 million to $5 million

*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 U.S. GAAP financial measures, please refer to the "Non-GAAP Financial Measures" section of this press release. A reconciliation of adjusted net loss, adjusted net loss per diluted share and adjusted EBITDA outlook to the corresponding GAAP measure on a forward-looking basis cannot be provided without unreasonable efforts, as we are unable to provide reconciling information with respect to certain items. However, for the first quarter of 2024 the company expects equity-based compensation of approximately $4 million, depreciation and amortization of approximately $16 million and interest expense of approximately $6 million. For the full year 2024, the company expects equity-based compensation of approximately $15 million, depreciation and amortization of approximately $64 million and interest expense of approximately $18 million, each of which is a reconciling item to net loss. See "Use of Non-GAAP Financial Measures" and the attached reconciliations for more information.

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 7, 2024, 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, and adjusted EBITDA margin, which are financial measures that are not prepared in conformity with United States generally accepted accounting principles (U.S. GAAP). Management uses these measures internally for evaluating its operating performance, for planning purposes, including the preparation of our annual operating budget and financials projections, and to assess incentive compensation for our employees, and to evaluate our capacity to expand our business. In addition, our senior secured credit facilities use adjusted EBITDA to measure our compliance with covenants such as senior leverage ratio. The company's management believes that the presentation of non-GAAP financial measures provides useful supplementary information regarding operational performance, because it enhances an investor's overall understanding of the financial results for the company's core business. Additionally, it provides a basis for the comparison of the financial results for the company's core business between current, past and future periods as they remove the impact of items not directly resulting from our core operations. The company also believes that including Adjusted EBITDA and the other non-GAAP financial measures presented in this release is appropriate to provide additional information to investors and help to compare against other companies in our industry. Non-GAAP financial measures have limitations as analytical tools and should be considered only as a supplement to, and not as a substitute for or as a superior measure to, financial measures prepared in accordance with U.S. GAAP. We caution investors that amounts presented in accordance with our definitions of adjusted net income (loss), including per share amounts, adjusted EBITDA and adjusted EBITDA margin may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate these measures in the same manner.

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 Everett, Washington, Funko is a leading pop culture lifestyle brand. Funko designs, sources and distributes licensed pop culture products across multiple categories, including vinyl figures, action toys, plush, apparel, housewares and accessories for consumers who seek tangible ways to connect with their favorite pop culture brands and characters. Learn more at www.funko.com, and follow us on Twitter (@OriginalFunko) and Instagram (@OriginalFunko).

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 and the retail industry, including ongoing impacts from the Hollywood strikes and uncertainty relating to the situation in the Red Sea, our potential for growth, expectations regarding annualized cost savings and the impact of 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 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; 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; 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 annual report on Form 10-K for the year ended December 31, 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 December 31,

Twelve Months Ended December 31,

2023

2022

2023

2022

(in thousands, except per share data)

Net sales

$

291,236

$

333,040

$

1,096,086

$

1,322,706

Cost of sales (exclusive of depreciation and amortization shown separately below)

181,827

238,711

763,085

888,685

Selling, general, and administrative expenses

97,380

139,229

377,065

398,272

Depreciation and amortization

15,429

13,160

59,763

47,669

Total operating expenses

294,636

391,100

1,199,913

1,334,626

(Loss) income from operations

(3,400

)

(58,060

)

(103,827

)

(11,920

)

Interest expense, net

7,419

4,480

27,970

10,334

Loss on extinguishment of debt

-

-

494

-

Gain on tax receivable agreement liability adjustment

(603

)

-

(100,223

)

-

Other (income) expense, net

(646

)

(971

)

(127

)

787

(Loss) income before income taxes

(9,570

)

(61,569

)

(31,941

)

(23,041

)

Income tax expense (benefit)

1,638

(14,869

)

132,497

(17,801

)

Net (loss) income

(11,208

)

(46,700

)

(164,438

)

(5,240

)

Less: net (loss) income attributable to non-controlling interests

(447

)

(4,481

)

(10,359

)

2,795

Net (loss) income attributable to Funko, Inc.

$

(10,761

)

$

(42,219

)

$

(154,079

)

$

(8,035

)

(Loss) earnings per share of Class A common stock:

Basic

$

(0.21

)

$

(0.89

)

$

(3.19

)

$

(0.18

)

Diluted

$

(0.21

)

$

(0.89

)

$

(3.19

)

$

(0.18

)

Weighted average shares of Class A common stock outstanding:

Basic

50,384

47,179

48,332

44,555

Diluted

50,384

47,179

48,332

44,555

Funko, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

December 31,

2023

2022

(in thousands, except per share data)

Assets

Current assets:

Cash and cash equivalents

$

36,453

$

19,200

Accounts receivable, net

130,831

167,895

Inventory, net

119,458

246,429

Prepaid expenses and other current assets

56,134

39,648

Total current assets

342,876

473,172

Property and equipment, net

91,335

102,232

Operating lease right-of-use assets

61,499

71,072

Goodwill

133,795

131,380

Intangible assets, net

167,388

181,284

Deferred tax asset, net of valuation allowance

-

123,893

Other assets

7,752

8,112

Total assets

$

804,645

$

1,091,145

Liabilities and Stockholders' Equity

Current liabilities:

Line of credit

$

120,500

$

70,000

Current portion long-term debt, net of unamortized discount

22,072

22,041

Current portion of operating lease liabilities

17,486

18,904

Accounts payable

52,919

67,651

Income taxes payable

986

871

Accrued royalties

54,375

69,098

Accrued expenses and other current liabilities

90,494

112,832

Total current liabilities

358,832

361,397

Long-term debt, net of unamortized discount

130,986

153,778

Operating lease liabilities, net of current portion

71,309

82,356

Deferred tax liability

402

382

Liabilities under tax receivable agreement, net of current portion

-

99,620

Other long-term liabilities

5,076

3,923

Commitments and contingencies

Stockholders' equity:

Class A common stock, par value $0.0001 per share, 200,000 shares authorized; 50,549 shares and 47,192 shares issued and outstanding as of December 31, 2023 and 2022, respectively

5

5

Class B common stock, par value $0.0001 per share, 50,000 shares authorized; 2,277 shares and 3,293 shares issued and outstanding as of December 31, 2023 and 2022, respectively

-

-

Additional paid-in-capital

326,180

310,807

Accumulated other comprehensive loss

(180

)

(2,603

)

(Accumulated deficit) retained earnings

(94,064

)

60,015

Total stockholders' equity attributable to Funko, Inc.

231,941

368,224

Non-controlling interests

6,099

21,465

Total stockholders' equity

238,040

389,689

Total liabilities and stockholders' equity

$

804,645

$

1,091,145

Funko, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

Year Ended December 31,

2023

2022

2021

(in thousands)

Operating Activities

Net (loss) income

$

(164,438

)

$

(5,240

)

$

67,854

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

Depreciation, amortization and other

57,389

47,919

40,056

Equity-based compensation

10,534

16,591

12,994

Amortization of debt issuance costs and debt discounts

1,274

902

1,118

Loss on debt extinguishment

494

-

675

Gain on tax receivable agreement liability adjustment

(100,223

)

-

-

Deferred tax expense (benefit)

123,124

(17,414

)

(361

)

Other

4,090

5,244

1,403

Changes in operating assets and liabilities, net of amounts acquired:

Accounts receivable, net

40,513

19,075

(56,648

)

Inventory

122,479

(82,214

)

(107,166

)

Prepaid expenses and other assets

3,242

(7,263

)

3,700

Accounts payable

(17,968

)

11,043

26,933

Income taxes payable

75

(15,018

)

15,585

Accrued royalties

(14,723

)

9,082

17,633

Accrued expenses and other liabilities

(34,927

)

(22,841

)

63,586

Net cash provided by (used in) operating activities

30,935

(40,134

)

87,362

Investing Activities

Purchase of property and equipment

$

(35,131

)

$

(59,148

)

$

(27,759

)

Acquisitions of business and intangible assets, net of cash acquired

(5,364

)

(19,479

)

199

Other

699

562

179

Net cash used in investing activities

(39,796

)

(78,065

)

(27,381

)

Financing Activities

Borrowings on line of credit

$

71,000

$

120,000

$

-

Payments on line of credit

(20,500

)

(50,000

)

-

Debt issuance costs

(1,957

)

(405

)

(1,055

)

Proceeds from long-term debt, net

-

20,000

180,000

Payment of long-term debt

(22,581

)

(18,000

)

(198,375

)

Contingent consideration

-

-

(2,000

)

Distributions to continuing equity owners

(1,118

)

(10,710

)

(9,277

)

Payments under tax receivable agreement

(4

)

(7,718

)

(1,715

)

Proceeds from exercise of equity-based options

756

1,472

3,794

Net cash provided by (used in) financing activities

25,596

54,639

(28,628

)

Effect of exchange rates on cash and cash equivalents

518

(797

)

(51

)

Net change in cash and cash equivalents

17,253

(64,357

)

31,302

Cash and cash equivalents at beginning of period

19,200

83,557

52,255

Cash and cash equivalents at end of period

$

36,453

$

19,200

$

83,557

Supplemental Cash Flow Information

Cash paid for interest

$

24,635

$

8,856

$

5,679

Income tax payments

1,059

22,363

1,462

Establishment of liabilities under tax receivable agreement

-

30,034

20,691

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 U.S. GAAP financial performance measure, which is net income (loss), for the periods presented:

Three Months Ended December 31,

Twelve Months Ended December 31,

2023

2022

2023

2022

(in thousands, except per share data)

Net (loss) income attributable to Funko, Inc.

$

(10,761

)

$

(42,219

)

$

(154,079

)

$

(8,035

)

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)

(447

)

(4,481

)

(10,359

)

2,795

Equity-based compensation (2)

3,013

4,592

10,534

16,591

Acquisition transaction costs and other expenses (3)

7,320

-

14,241

2,850

Certain severance, relocation and related costs (4)

702

1,572

6,486

9,775

Loss on extinguishment of debt (5)

-

-

494

-

Foreign currency transaction (gain) loss (6)

(641

)

(4,990

)

854

(3,232

)

Tax receivable agreement liability adjustments (7)

(603

)

3,987

(100,223

)

3,987

One-time cloud based computing arrangement abandonment (8)

-

32,492

-

32,492

One-time disposal costs for finished inventory held at offshore factories (9)

135

-

6,283

-

One-time disposal costs for unfinished inventory held at offshore factories (10)

-

-

2,404

-

Inventory write-down (11)

254

-

30,338

-

Income tax expense (9)

1,486

(8,890

)

147,630

(27,657

)

Adjusted net income (loss)

$

458

$

(17,937

)

$

(45,397

)

$

29,566

Adjusted net income (loss) margin (13)

0.2

%

(5.4

)%

(4.1

)%

2.2

%

Weighted-average shares of Class A common stock outstanding-basic

50,384

47,179

48,332

44,555

Equity-based compensation awards and common units of FAH, LLC that are convertible into Class A common stock

2,808

4,335

4,021

6,967

Adjusted weighted-average shares of Class A stock outstanding - diluted

53,192

51,514

52,353

51,522

Adjusted earnings (loss) per diluted share

$

0.01

$

(0.35

)

$

(0.87

)

$

0.57

Three Months Ended December 31,

Twelve Months Ended December 31,

2023

2022

2023

2022

(in thousands)

Net (loss) income

$

(11,208

)

$

(46,700

)

$

(164,438

)

$

(5,240

)

Interest expense, net

7,419

4,480

27,970

10,334

Income tax expense

1,638

(14,869

)

132,497

(17,801

)

Depreciation and amortization

15,429

13,160

59,763

47,669

EBITDA

$

13,278

$

(43,929

)

$

55,792

$

34,962

Adjustments:

Equity-based compensation (2)

3,013

4,592

10,534

16,591

Acquisition transaction costs and other expenses (3)

7,320

-

14,241

2,850

Certain severance, relocation and related costs (4)

702

1,572

6,486

9,775

Loss on extinguishment of debt (5)

-

-

494

-

Foreign currency transaction (gain) loss (6)

(641

)

(4,990

)

854

(3,232

)

Tax receivable agreement liability adjustments (7)

(603

)

3,987

(100,223

)

3,987

One-time cloud based computing arrangement abandonment (8)

-

32,492

-

32,492

One-time disposal costs for finished inventory held at offshore factories (9)

135

-

6,283

-

One-time disposal costs for unfinished inventory held at offshore factories (10)

-

-

2,404

-

Inventory write-down (11)

254

-

30,338

-

Adjusted EBITDA

$

23,458

$

(6,276

)

$

27,203

$

97,425

Adjusted EBITDA margin (14)

8.1

%

(1.9

)%

2.5

%

7.4

%

(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, 2023, includes fair market value adjustments for assets held for sale. For the year ended December 31, 2023, includes costs related to the termination of a lease agreement and related expenses, fair market value adjustments for assets held for sale, partially offset by acquisition-related benefits. For the year ended December 31, 2022, includes acquisition-related costs related to investment banking and due diligence fees.

(4)

Represents certain severance, relocation and related costs. For the three months ended December 31, 2023, includes residual charges for severance and benefit costs for reductions-in-force. For the year ended December 31, 2023, includes charges to remove leasehold improvements and return multiple Washington-based warehouses, and charges related to severance and benefit costs for reductions-in-force. For the three months ended December 31, 2022, includes charges related to severance for the transition of management personnel. For the year ended December 31, 2022, includes charges related to residual one-time relocation and severance costs for U.S. warehouse personnel in connection with the opening of a warehouse and distribution facility in Buckeye, Arizona.

(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 U.S. dollars.

(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 abandoned cloud computing arrangement charge related to the enterprise resource planning project for the three months and year ended December 31, 2022.

(9)

Represents one-time disposal costs related to unfinished goods held at offshore factories for the year ended December 31, 2023.

(10)

Represents one-time disposal costs related to finished goods held at offshore factories primarily due to customer order cancellations for the year ended December 31, 2023. Incremental charge during the three months ended December 31, 2023 were related to a true-up of original estimate of third-party destruction costs.

(11)

Represents an inventory write-down, outside of normal business operations, to improve U.S. warehouse operational efficiency for the year ended December 31, 2023. Incremental charge during the three months ended December 31, 2023 were related to a true-up of original estimate of third-party destruction costs.

(12)

Represents the income tax expense effect of the above adjustments. This adjustment uses an effective tax rate of 25% for the years ended December 31, 2023 and 2022. For the year ended December 31, 2023, this also includes $123.2 million recognized valuation allowance on the Company's deferred tax assets. For the year ended December 31, 2022, this also includes the $11.0 million discrete benefit from the release of a valuation allowance on the outside basis deferred tax asset.

(13)

Adjusted net income (loss) margin is calculated as Adjusted net income (loss) as a percentage of net sales.

(14)

Adjusted EBITDA margin is calculated as Adjusted EBITDA as a percentage of net sales.

<  back


TickerTech.com Private-label branded pages powered by TickerTech.com. Copyright © 2024 Ticker Technologies, All Rights Reserved. Quote data is at least 20 minutes delayed. NYMEX/COMEX data is at least 30 minutes delayed. Please read other important disclaimer information.
"Put First Things First! These four words cover an entire philosophy which can be applied with profit by every business leader, by every executive and by every employee." - Thomas Watson
Google
 

© Ticker Technologies, all rights reserved. Profitquotes.com is wholly owned by Ticker Technologies and serves to demonstrate the company's products to prospective clients. All quotes are in US Eastern Time (EST) and delayed at least 15 minutes. NYMEX/COMEX data delayed at least 30 minutes. Data is presented for informational purposes only and not intended for investment purposes. Nothing on this site should be considered advice, opinions, recommendations, or endorsements from ProfitQuotes.com or TTI Group. Full Disclaimer.