Xcel Brands, Inc. Reports Third Quarter 2024 Financial Results With $9.2 Million Net Loss and Improvements in Non-GAAP Metrics
Xcel Brands, Inc. Reports Third Quarter 2024 Financial Results With $9.2 Million Net Loss and Improvements in Non-GAAP Metrics
Xcel Brands reported a net loss of $9.2 million for Q3 2024, including significant non-cash charges but improved adjusted EBITDA.
Xcel Brands在2024年第三季度报告净亏损为920万,包含重大非现金费用但调整后的EBITDA有所改善。
Quiver AI Summary
Quiver AI 概要
Xcel Brands, Inc. reported a net loss of $9.2 million for the quarter ending September 30, 2024, which includes a $6.3 million non-cash charge for a contingent obligation, compared to a net loss of $5.1 million in the same quarter a year prior. However, on a non-GAAP basis, the loss improved to $1.3 million, reflecting a significant year-over-year improvement. Total revenue decreased to $1.9 million, a decline driven by a fall in net licensing revenue following the divestiture of the Lori Goldstein brand and interruptions in sales due to hurricanes. The company also noted a 50% reduction in direct operating costs, amounting to $2.8 million for the quarter. Over the nine-month period ending September 30, 2024, total revenue was $7.1 million, a 54% decline from the previous year, attributed mainly to the ceasing of wholesale operations. Despite these challenges, Xcel's management expressed optimism regarding future growth opportunities and brand launches planned for 2025. The company recently secured a $10 million term loan to enhance its liquidity.
Xcel Brands, Inc.报告截至2024年9月30日的季度净亏损为920万,其中包括630万的非现金费用作为或有负债,相比于去年同季度的净亏损510万。然而,按非GAAP标准计算,亏损改善为130万,显示出显著的同比改善。总营业收入减少至190万,下降主要是由于Lori Goldstein品牌的剥离后,净特许经营收入的下降以及由于飓风造成的销售中断。公司还指出直接运营成本减少50%,本季度为280万。在截至2024年9月30日的九个月期间,总营业收入为710万,同比下降54%,主要归因于停止批发业务。尽管面临这些挑战,Xcel的管理层对未来的增长机会和计划于2025年推出的品牌表示乐观。公司最近获得了1000万的定期贷款,以增强其流动性。
Potential Positives
潜在的积极因素
- Non-GAAP net loss improved by 56% quarter-over-quarter, indicating better operational efficiency.
- Adjusted EBITDA improved year-over-year, demonstrating a recovery in the company's financial performance.
- Direct operating costs and expenses decreased by 50%, showcasing significant cost management efforts.
- The company secured a new term loan agreement providing $10 million in additional liquidity, improving financial stability.
- 非GAAP净亏损环比改善了56%,表明运营效率提高。
- 调整后的EBITDA同比改善,展示了公司财务表现的恢复。
- 直接运营成本和费用减少了50%,展示了显著的成本管理努力。
- 公司获得了一项新的贷款协议,提供1000万的额外流动性,改善财务稳定性。
Potential Negatives
潜在负面因素
- Net loss for the quarter increased to $9.2 million from $5.1 million in the same period last year.
- Total revenue decreased by approximately 28% compared to the third quarter of 2023, indicating potential challenges in revenue generation.
- The company reported a substantial net loss of approximately $15.3 million over the nine-month period, representing a year-over-year increase in losses, highlighting ongoing financial struggles.
- 本季度净亏损增加至920万美金,相比去年同期的510万美金。
- 总营业收入与2023年第三季度相比下降了约28%,这表明收入生成面临潜在挑战。
- 该公司报告在九个月期间净亏损约1530万美金,同比亏损增加,突出持续的财务困境。
FAQ
常见问题
What was Xcel Brands' net loss for the third quarter of 2024?
Xcel Brands在2024年第三季度的净亏损是多少?
Xcel Brands reported a net loss of approximately $9.2 million for the third quarter of 2024.
Xcel Brands报告在2024年第三季度净亏损约920万美金。
How did Xcel Brands' revenue change year-over-year?
Xcel Brands的营业收入同比如何变化?
Total revenue decreased by approximately 28%, falling to $1.9 million compared to the prior year quarter.
总营业收入同比下降约28%,降至190万美金。
What is the non-GAAP net loss for Xcel Brands?
Xcel Brands 的非公认会计原则净亏损是多少?
The non-GAAP net loss for the third quarter was approximately $1.3 million, showing a 56% improvement from the previous quarter.
第三季度的非公认会计原则净亏损约为130万美金,比上一季度改善了56%。
What contributed to the operating costs reduction for Xcel Brands?
是什么导致了Xcel Brands经营成本的降低?
Direct operating costs were reduced by 50%, totaling $2.8 million for the quarter, driven by business restructuring.
直接经营成本减少了50%,本季度总计为280万美金,主要得益于业务重组。
When will Xcel Brands discuss their financial results in detail?
Xcel Brands 将何时详细讨论其财务结果?
Xcel Brands will host a conference call on December 23, 2024, to discuss their financial results.
Xcel Brands 将于2024年12月23日举行电话会议,讨论其财务结果。
Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.
免责声明:这是由GlobeNewswire分发的新闻稿的人工智能生成摘要。用于总结这份稿件的模型可能会出错。请在这里查看完整发布。
$XELB Hedge Fund Activity
$XELb对冲基金活动
We have seen 4 institutional investors add shares of $XELB stock to their portfolio, and 9 decrease their positions in their most recent quarter.
我们看到4家机构投资者在最近一个季度增加了$XELb股票的持股,9家减少了他们的持仓。
Here are some of the largest recent moves:
以下是最近的一些重大变动:
- LEVIN CAPITAL STRATEGIES, L.P. removed 60,000 shares (-54.5%) from their portfolio in Q3 2024
- RENAISSANCE TECHNOLOGIES LLC removed 33,148 shares (-100.0%) from their portfolio in Q3 2024
- CITADEL ADVISORS LLC removed 32,130 shares (-50.8%) from their portfolio in Q3 2024
- SUSQUEHANNA INTERNATIONAL GROUP, LLP added 17,793 shares (+inf%) to their portfolio in Q3 2024
- PERRITT CAPITAL MANAGEMENT INC added 16,839 shares (+2.7%) to their portfolio in Q3 2024
- REGENT PEAK WEALTH ADVISORS LLC added 15,000 shares (+inf%) to their portfolio in Q3 2024
- TWO SIGMA SECURITIES, LLC added 10,867 shares (+inf%) to their portfolio in Q3 2024
- LEVIN CAPITAL STRATEGIES, L.P. 在2024年第三季度从他们的投资组合中移除了60000股(-54.5%)。
- RENAISSANCE TECHNOLOGIES LLC 在2024年第三季度从他们的投资组合中移除了33148股(-100.0%)。
- CITADEL ADVISORS LLC 在2024年第三季度从他们的投资组合中移除了32130股(-50.8%)。
- SUSQUEHANNA INTERNATIONAL GROUP, LLP 在2024年第三季度向他们的投资组合中增加了17793股(+inf%)。
- PERRITt CAPITAL MANAGEMENt INC 在2024年第三季度向他们的投资组合中增加了16839股(+2.7%)。
- REGENt PEAk WEALTH ADVISORS LLC在2024年第三季度向其投资组合增加了15,000股(+inf%)
- TWO SIGMA SECURITIES, LLC在2024年第三季度向其投资组合增加了10,867股(+inf%)
To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.
要跟踪对冲基金的股票投资组合,请查看Quiver Quantitative的机构持有情况仪表。
Full Release
完整发布
-
Net loss of $9.2 million for the quarter inclusive of a $6.3 million non-cash charge for contingent obligation, compared with a net loss of $5.1 million for the prior year quarter.
-
Net loss on a non-GAAP basis was $1.3 million for the quarter, representing a 56% improvement from the third quarter of 2023, and $3.4 million for the nine months ended September 30, 2024, representing a 60% improvement from the prior year comparable period.
-
Adjusted EBITDA for the quarter was negative $1.0 million, compared with Adjusted EBITDA of negative $1.4 million for the prior year quarter.
-
Direct Operating Costs and Expenses of $2.8 million for the quarter, a 50% improvement from the prior year quarter.
-
本季度净亏损920万,包括630万的非现金费用用于或有义务,较上年同期的净亏损510万有所增加。
-
在非GAAP基础上,本季度净亏损130万,较2023年第三季度改善56%;截至2024年9月30日的九个月净亏损为340万,与上年同期相比改善60%。
-
本季度的调整后EBITDA为负100万,而上年同期的调整后EBITDA为负140万。
-
直接运营成本和费用为280万,较上年同期改善了50%。
NEW YORK, Dec. 20, 2024 (GLOBE NEWSWIRE) -- Xcel Brands, Inc. (NASDAQ: XELB) ("Xcel" or the "Company"), a media and consumer products company with significant expertise in livestream shopping and social commerce, today announced its financial results for the quarter ended September 30, 2024.
纽约,2024年12月20日(环球新闻)—— Xcel Brands, Inc.(纳斯达克: XELB)("Xcel"或"公司"),是一家在直播购物和社交商务方面具有丰富经验的媒体与消费品公司,今天公布了截至2024年9月30日的季度财务结果。
Robert W. D'Loren, Chairman and Chief Executive Officer of Xcel commented, "I am pleased with the continued improvements in our operating results." He further commented, "despite some headwinds in the industry, this is an exciting time for our company given the growth in our brands with key retail partners and the strong pipeline of planned new brand launches in 2025. I believe we are positioned nicely for where things are going in retail."
Xcel的董事长兼首席执行官Robert W. D'Loren评论道:“我对我们运营结果的持续改善感到满意。”他进一步表示:“尽管行业面临一些逆风,但由于与主要零售合作伙伴品牌的增长,以及2025年计划的新品牌推出的强大管道,目前是我们公司一个令人兴奋的时刻。我相信我们在零售的未来中处于良好位置。”
Third Quarter 2024 Financial Results
2024 财年第三季度财务结果
Total revenue for the third quarter of 2024 was $1.9 million, representing a decrease of approximately $0.7 million (-28%) from the third quarter of 2023. This decrease was predominantly driven by a decline in net licensing revenue – specifically, the June 30, 2024 divestiture of the Lori Goldstein brand, and delayed sales due to cancelled shows caused by hurricanes at our interactive TV retailer's studio location, partially offset by increased licensing revenues generated by the Company's other brands.
2024年第三季度的总营业收入为190万美元,比2023年第三季度减少了约70万美元(-28%)。此次减少主要是由于净许可收入的下降——特别是2024年6月30日出售Lori Goldstein品牌,以及由于我们互动电视零售商的工作室位置受飓风影响导致的演出取消而推迟的销售,部分被公司的其他品牌所产生的许可证收入增加所抵消。
Net loss attributable to Xcel Brands stockholders for the quarter was approximately $9.2 million, or $(0.39) per share, compared with a net loss of $5.1 million, or $(0.26) per share, for the prior year quarter. The current quarter notably includes a $6.3 million non-cash charge to recognize the estimated value of a contingent obligation to transfer a portion of the Company's equity ownership interests in IM Topco, LLC to WHP after March 31, 2025. This charge essentially represents a subsequent reduction of the previously recognized gain from the 2022 sale of a majority interest in the Isaac Mizrahi Brand, and ultimately will not require any use of cash to settle the contingent obligation.
本季度归属于Xcel Brands股东的净亏损约为920万美元,或每股$(0.39),相比之下,去年同期的净亏损为510万美元,或每股$(0.26)。本季度特别包括630万美元的非现金费用,以确认对在2025年3月31日后将公司在Im Topco, LLC中的部分股权转让给WHP的或有义务的估计价值。这项费用本质上表示对2022年艾萨克·米兹拉希品牌的大部分权益销售所确认收益的后续减少,最终不需要用现金来解决或有义务。
After adjusting for certain cash and non-cash items, results on a non-GAAP basis were a net loss of approximately $1.3 million, or $(0.06) per share for the current quarter and a net loss of approximately $3.0 million, or $(0.15) per share, for the prior year quarter.
在对某些现金和非现金项目进行调整后,非GAAP基础上的结果为本季度约130万美元的净亏损,或每股$(0.06),而去年同期净亏损约为300万美元,或每股$(0.15)。
Adjusted EBITDA also improved on a year-over-year basis, from negative $1.4 million in the prior year quarter to negative $1.0 million for the current quarter, primarily as a result of the restructuring of the business and entry into the new long-term license agreements in 2023 for the Halston, Judith Ripka, C Wonder, and Longaberger brands.
经调整后的 EBITDA 也在同比基础上有所改善,从前一年季度的负140万美元提升至当前季度的负100万美元,主要是由于业务重组以及在2023年与 Halston、Judith Ripka、C Wonder 和 Longaberger 品牌签署新的长期许可协议。
Nine Month 2024 Financial Results
2024年九个月财务结果
Total revenue for the current nine-month period was $7.1 million, representing a decrease of approximately $8.4 million (-54%) from the prior year's nine-month period. This decline was predominantly driven by the decrease in net product sales due to the Company's discontinuance of its wholesale businesses as part of its Project Fundamentals plan in 2023.
当前九个月的总营业收入为710万美元,与前一年九个月的营业收入相比下降了约840万美元(-54%)。这一下降主要是由于公司在2023年作为其基础项目计划的一部分停止批发业务所导致的净产品销售减少。
Net loss attributable to Xcel Brands stockholders for the nine months ended September 30, 2024, was approximately $15.3 million, or $(0.68) per share, compared with a net loss of $14.3 million, or ($0.72) per diluted share, for the prior year comparable period. The current nine-month period includes significant one-off non-cash items, including a $3.8 million gain on the divestiture of the Lori Goldstein brand, a $3.5 million charge related to the exit and sublease of the Company's prior office space, and the aforementioned $6.3 million charge related to the contingent obligation for IM Topco, LLC.
截至2024年9月30日,归属于 Xcel Brands 股东的净亏损约为1530万美元,或每股(-$0.68),与前一年同期的净亏损1430万美元,或每摊薄股每股(-$0.72)相比。当前九个月的期间包括重大的一次性非现金项目,包括对 Lori Goldstein 品牌剥离的380万美元收益,与公司前办公室空间的退出和转租相关的350万美元支出,以及与 Im Topco, LLC 的或有义务相关的630万美元支出。
After adjusting for certain cash and non-cash items, results on a non-GAAP basis were a net loss of approximately $3.4 million, or ($0.15) per share for the current nine-month period and a net loss of approximately $8.7 million, or ($0.44) per share, for the prior year nine-month period.
在调整某些现金和非现金项目后,非公认会计原则下的结果为当前九个月的净亏损约340万美元,或每股(-$0.15),与前一年九个月的净亏损约870万美元,或每股(-$0.44)相比。
Adjusted EBITDA improved significantly on a year-over-year basis to negative $2.7 million for the current year nine-month period as compared with negative $4.6 million for the nine months ended September 30, 2023, primarily as a result of the restructuring of the business and entry into the new long-term license agreements in 2023 for the Halston, Judith Ripka, C Wonder, and Longaberger brands.
经调整后的 EBITDA 在同比基础上显著改善,当前年度九个月的净亏损为270万美元,而2023年9月30日的九个月为460万美元,主要是由于业务重组以及在2023年与 Halston、Judith Ripka、C Wonder 和 Longaberger 品牌签署新的长期许可协议。
Balance Sheet
资产负债表
The Company's balance sheet at September 30, 2024, reflected stockholders' equity of approximately $35 million, unrestricted cash and cash equivalents of approximately $0.2 million, and a working capital deficit, exclusive of the current portion of lease obligations and deferred revenue, of approximately $(0.4) million.
截至2024年9月30日,公司的资产负债表反映股东权益约为3500万美元,现金及现金等价物约为20万美元,工作资本赤字(不包括租赁义务的当前部分和递延收入)约为(-$0.4)百万美元。
However, in November 2024, the Company entered into a new term loan agreement in the amount of $10 million, which provides the Company with approximately $5 million of additional liquidity after repayment of its previous term loan. In connection with the new term loan debt, Company's working capital increased by approximately $6 million subsequent to September 30, 2024.
然而,在2024年11月,公司签订了一项金额为1000万美元的新定期贷款协议,该协议在偿还之前的定期贷款后,为公司提供了约500万美元的额外流动性。与新的定期贷款债务相关,公司在2024年9月30日之后的工作资本增加了约600万美元。
Conference Call and Webcast
电话会议和网络直播
The Company will host a conference call with members of the executive management team to discuss these results with additional comments and details at 5:00 p.m. Eastern Time on December 23, 2024. A webcast of the conference call will be available live on the Investor Relations section of Xcel's website at
. Interested parties unable to access the conference call via the webcast may dial 800-715-9871 or 646-307-1963 and use the conference ID 9838743. A replay of the webcast will be available on Xcel's website.
公司将在2024年12月23日下午5:00(东部时间)与执行管理团队成员召开电话会议,讨论这些结果,并提供额外的评论和细节。电话会议的网络直播将在Xcel网站的投资者关系部分实时提供,
无法通过网络直播访问电话会议的相关方可以拨打800-715-9871或646-307-1963,并使用会议ID9838743。网络直播的回放将在Xcel网站上提供。
About Xcel Brands
关于Xcel Brands
Xcel Brands, Inc. (NASDAQ: XELB) is a media and consumer products company engaged in the design, licensing, marketing, live streaming, and social commerce sales of branded apparel, footwear, accessories, fine jewelry, home goods and other consumer products, and the acquisition of dynamic consumer lifestyle brands. Xcel was founded in 2011 with a vision to reimagine shopping, entertainment, and social media as social commerce. Xcel owns the Halston, Judith Ripka, and C. Wonder brands, as well as the Tower Hill by Christie Brinkley co-branded collaboration, and holds noncontrolling interests in the Isaac Mizrahi brand and Orme Live. Xcel also owns and manages the Longaberger brand through its controlling interest in Longaberger Licensing LLC. Xcel is pioneering a true modern consumer products sales strategy which includes the promotion and sale of products under its brands through interactive television, digital live-stream shopping, social commerce, brick-and-mortar retail, and e-commerce channels to be everywhere its customers shop. The company's brands have generated in excess of $5 billion in retail sales via livestreaming in interactive television and digital channels alone, and over 20,000 hours of live-stream and social commerce. Headquartered in New York City, Xcel Brands is led by an executive team with significant live streaming, production, merchandising, design, marketing, retailing, and licensing experience, and a proven track record of success in elevating branded consumer products companies.
Xcel Brands, Inc.(纳斯达克股票代码:XELB)是一家媒体和消费品公司,专注于品牌服装、鞋类、配饰、珠宝、家居用品以及其他消费品的设计、许可、营销、直播和社交商业销售,以及动态消费生活方式品牌的收购。Xcel成立于2011年,旨在重新构想购物、娱乐和社交媒体作为社交商业。Xcel拥有Halston、Judith Ripka和C. Wonder品牌,以及与Christie Brinkley合作的Tower Hill联合品牌,并持有Isaac Mizrahi品牌和Orme Live的非控股权益。Xcel还通过其对Longaberger Licensing LLC的控股权益拥有和管理Longaberger品牌。Xcel正在开创一种真正的现代消费品销售策略,包括通过互动电视、数字直播购物、社交商业、实体零售和电子商务渠道推广和销售其品牌的产品,确保客户在任何地方购物时都能找到其产品。公司的品牌通过互动电视和数字渠道的直播销售产生的零售销售额超过50亿美元,并进行了超过20,000小时的直播和社交商业。Xcel Brands总部位于纽约市,拥有一支在直播、制作、商品销售、设计、营销、零售和许可方面具有丰富经验的执行团队,并在提升品牌消费品公司的成功方面拥有良好的业绩记录。
Forward Looking Statements
前瞻性声明
This press release contains forward-looking statements. All statements other than statements of historical fact contained in this press release, including statements regarding future events, our future financial performance, business strategy and plans and objectives of management for future operations, are forward-looking statements. We have attempted to identify forward-looking statements by terminology including "anticipates," "believes," "can," "continue," "ongoing," "could," "estimates," "expects," "intends," "may," "appears," "suggests," "future," "likely," "goal," "plans," "potential," "projects," "predicts," "seeks," "should," "would," "guidance," "confident" or "will" or the negative of these terms or other comparable terminology. These forward-looking statements include, but are not limited to, statements regarding our anticipated revenue, expenses, profitability, strategic plans and capital needs. These statements are based on information available to us on the date hereof and our current expectations, estimates and projections and are not guarantees of future performance. Forward-looking statements involve known and unknown risks, uncertainties, assumptions and other factors, including, without limitation, the risks discussed in the "Risk Factors" section and elsewhere in the Company's Annual Report on form 10-K for the year ended December 31, 2023 and its other filings with the SEC, which may cause our or our industry's actual results, levels of activity, performance or achievements to differ materially from those expressed or implied by these forward-looking statements. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time, and it is not possible for us to predict all risk factors, nor can we address the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause our actual results to differ materially from those contained in any forward-looking statements. You should not place undue reliance on any forward-looking statements. Except as expressly required by the federal securities laws, we undertake no obligation to update any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason.
本新闻稿包含前瞻性声明。除了本新闻稿中关于过去事实的陈述外,所有陈述,包括关于未来事件、我们未来财务表现、业务策略及管理层未来运营计划和目标的声明,都是前瞻性声明。我们尝试通过包括“预期”、“相信”、“可以”、“继续”、“正在进行”、“可能”、“估计”、“期待”、“打算”、“可能”、“似乎”、“建议”、“未来”、“可能”、“目标”、“计划”、“潜在”、“项目”、“预测”、“寻求”、“应该”、“会”、“指引”、“自信”或“将”的术语或这些术语的否定形式或其他相似术语来识别前瞻性声明。这些前瞻性声明包括但不限于关于我们预期的营业收入、费用、盈利能力、战略计划和资本需求的声明。这些声明基于我们在此日期可用的信息,以及我们当前的预期、估计和预测,并不保证未来的表现。前瞻性声明涉及已知和未知的风险、不确定性、假设和其他因素,包括但不限于,在公司2023年12月31日止年度10-K表格的“风险因素”部分讨论的风险及其在与SEC的其他文件中可能导致我们或我们行业的实际结果、活动水平、表现或成就与这些前瞻性声明所表达或暗示的结果存在重大差异。此外,我们在一个竞争非常激烈和迅速变化的环境中运营。新的风险不时出现,我们无法预测所有风险因素,也无法解决所有因素对我们业务的影响,或任何因素或因素组合可能导致我们的实际结果与任何前瞻性声明中包含的内容有重大差异的程度。您不应对任何前瞻性声明过度依赖。除非联邦证券法明确要求,我们不承担更新任何前瞻性声明的义务,无论是由于新信息、未来事件、情况变化或任何其他原因。
For further information please contact:
Seth Burroughs
Xcel Brands
sburroughs@xcelbrands.com
如需进一步信息,请联系:
塞思·布罗伍斯
Xcel Brands
sburroughs@xcelbrands.com
Non-GAAP net income and non-GAAP diluted EPS are non-GAAP unaudited terms. We define non-GAAP net income as net income (loss) attributable to Xcel Brands, Inc. stockholders, exclusive of amortization of trademarks, income (loss) from equity method investments, reduction inequity ownership of IM TopCo, LLC, stock-based compensation and cost of licensee warrants, gains on sales of assets and investments, gain on lease termination, asset impairment charges, and income taxes (if any). Non-GAAP net income and non-GAAP diluted EPS measures do not include the tax effect of the aforementioned adjusting items, due to the nature of these items and the Company's tax strategy.
非GAAP净利润和非GAAP摊薄后每股收益是未经审计的非GAAP术语。我们将非GAAP净利润定义为归属于Xcel Brands, Inc.股东的净收入(损失),不包括商标的摊销、权益法投资的收入(损失)、Im TopCo, LLC的股权减少、基于股票的赔偿和特许权证的成本、资产和投资销售的收益、租赁终止的收益、资产减值费用,以及所得税(如有)。非GAAP净利润和非GAAP摊薄后每股收益的计算不包括上述调整项目的税务影响,基于这些项目的性质和公司的税务策略。
Adjusted EBITDA is a non-GAAP unaudited measure, which we define as net (loss) income attributable to Xcel Brands, Inc. stockholders before asset impairment charges, depreciation and amortization, income (loss) from equity method investments, reduction inequity ownership of IM TopCo, LLC, interest and finance expenses (including loss on extinguishment of debt, if any), accretion of lease liability for exited leases, income taxes (if any), other state and local franchise taxes, stock-based compensation and cost of licensee warrants, gains on sales of assets and investments, gain on lease termination, costs of restructuring of operations, and losses from discontinued businesses.
调整后的EBITDA是一个未经审计的非GAAP指标,我们将其定义为Xcel Brands, Inc.股东应占的净(损失)利润,扣除资产减值费用、折旧和摊销、权益法投资的收入(损失)、Im TopCo, LLC的股权减少、利息和财务费用(包括债务解除损失,如有)、退出租赁的租赁负债加计、所得税(如有)、其他州和地方特许经营税、基于股票的赔偿和特许权证的成本、资产和投资销售的收益、租赁终止的收益、业务重组的成本,以及来自停止运营业务的损失。
Management uses non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA as measures of operating performance to assist in comparing performance from period to period on a consistent basis and to identify business trends relating to our results of operations. Management believes non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA are also useful because these measures adjust for certain costs and other events that management believes are not representative of our core business operating results, and thus these non-GAAP measures provide supplemental information to assist investors in evaluating our financial results.
管理层使用非GAAP净利润、非GAAP摊薄后每股收益和调整后的EBITDA作为经营业绩的衡量标准,以帮助在一致的基础上比较各个时期的业绩,并识别与我们经营结果相关的业务趋势。管理层认为非GAAP净利润、非GAAP摊薄后每股收益和调整后的EBITDA也是有用的,因为这些指标调整了某些成本和其他事件,管理层认为这些不是代表我们核心业务经营结果,因此这些非GAAP指标提供了补充信息,以帮助投资者评估我们的财务结果。
Non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA should not be considered in isolation or as alternatives to net income, earnings per share, or any other measure of financial performance calculated and presented in accordance with GAAP. Given that non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA are financial measures not deemed to be in accordance with GAAP and are susceptible to varying calculations, our non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA may not be comparable to similarly titled measures of other companies, including companies in our industry, because other companies may calculate these measures in a different manner than we do. In evaluating non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA, you should be aware that in the future we may or may not incur expenses similar to some of the adjustments in this document. Our presentation of non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA does not imply that our future results will be unaffected by these expenses or any unusual or non-recurring items. When evaluating our performance, you should consider non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA alongside other financial performance measures, including our net income and other GAAP results, and not rely on any single financial measure.
非公认会计准则净利润、非公认会计准则摊薄后每股收益和调整后的息税折旧摊销前利润不应被孤立地考虑或作为净利润、每股收益或依据公认会计原则计算和呈现的任何其他财务业绩衡量标准的替代方法。鉴于非公认会计准则净利润、非公认会计准则摊薄后每股收益和调整后的息税折旧摊销前利润是未被公认会计原则认可的财务指标,并且可能导致不同的计算方式,我们的非公认会计准则净利润、非公认会计准则摊薄后每股收益和调整后的息税折旧摊销前利润可能无法与其他公司(包括我们行业内的公司)所称的同类指标进行比较,因为其他公司的计算方式可能与我们不同。在评估非公认会计准则净利润、非公认会计准则摊薄后每股收益和调整后的息税折旧摊销前利润时,您应当了解,我们将来可能会或可能不会发生与本文件中某些调整类似的费用。我们对非公认会计准则净利润、非公认会计准则摊薄后每股收益和调整后的息税折旧摊销前利润的呈现并不意味着我们的未来业绩将不受这些费用或任何异常或非经常性项目的影响。在评估我们的业绩时,您应同时考虑非公认会计准则净利润、非公认会计准则摊薄后每股收益和调整后的息税折旧摊销前利润与其他财务业绩衡量标准,包括我们的净利润和其他公认会计原则结果,而不是依赖于任何单一的财务衡量标准。
Xcel Brands, Inc. and Subsidiaries | ||||||||||||||||
Unaudited Condensed Consolidated Statements of Operations | ||||||||||||||||
(in thousands, except share and per share data) | ||||||||||||||||
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Revenues |
||||||||||||||||
Net licensing revenue |
$ |
1,505 |
$ |
2,381 |
$ |
6,515 |
$ |
7,031 |
||||||||
Net sales |
407 |
256 |
535 |
8,437 |
||||||||||||
Net revenue |
1,912 |
2,637 |
7,050 |
15,468 |
||||||||||||
Cost of goods sold |
407 |
225 |
445 |
6,718 |
||||||||||||
Gross profit |
1,505 |
2,412 |
6,605 |
8,750 |
||||||||||||
|
||||||||||||||||
Direct operating costs and expenses |
||||||||||||||||
Salaries, benefits and employment taxes |
1,208 |
2,141 |
4,771 |
7,847 |
||||||||||||
Other selling, general and administrative expenses |
1,618 |
3,482 |
5,137 |
9,918 |
||||||||||||
Total direct operating costs and expenses |
2,826 |
5,623 |
9,908 |
17,765 |
||||||||||||
Operating loss before other operating costs and expenses (income) |
(1,321 ) |
(3,211 ) |
(3,303 ) |
(9,015 ) |
||||||||||||
Other operating costs and expenses (income) |
||||||||||||||||
Depreciation and amortization |
910 |
1,677 |
4,044 |
5,260 |
||||||||||||
Asset impairment charges |
- |
- |
3,483 |
- |
||||||||||||
Loss from equity method investments |
593 |
515 |
1,683 |
1,545 |
||||||||||||
Reduction in equity ownership of IM TopCo, LLC |
6,254 |
- |
6,254 |
- |
||||||||||||
Gain on divestiture of Lori Goldstein Brand |
- |
- |
(3,801 ) |
- |
||||||||||||
Gain on sale of limited partner ownership interest |
- |
- |
- |
(351 ) |
||||||||||||
Gain on settlement of lease liability |
|
- |
- |
- |
(445 ) |
|||||||||||
|
||||||||||||||||
Operating loss |
(9,078 ) |
(5,403 ) |
(14,966 ) |
(15,024 ) |
||||||||||||
Interest and finance expense (income), net |
142 |
- |
438 |
18 |
||||||||||||
Loss before income taxes |
(9,220 ) |
(5,403 ) |
(15,404 ) |
(15,042 ) |
||||||||||||
Income tax benefit |
- |
- |
- |
- |
||||||||||||
|
||||||||||||||||
Net loss |
(9,220 ) |
(5,403 ) |
(15,404 ) |
(15,042 ) |
||||||||||||
Less: Net loss attributable to noncontrolling interest |
(7 ) |
(259 ) |
(92 ) |
(787 ) |
||||||||||||
Net loss attributable to Xcel Brands, Inc. stockholders |
$ |
(9,213 ) |
$ |
(5,144 ) |
$ |
(15,312 ) |
$ |
(14,255 ) |
||||||||
|
||||||||||||||||
Earnings (loss)per share attributed to Xcel Brands, Inc. common stockholders: |
||||||||||||||||
Diluted net income (loss) per share |
$ |
(0.39 ) |
$ |
(0.26 ) |
$ |
(0.68 ) |
$ |
(0.72 ) |
||||||||
Basic net income (loss) per share |
$ |
(0.39 ) |
$ |
(0.26 ) |
$ |
(0.68 ) |
$ |
(0.72 ) |
||||||||
Basic weighted average common shares outstanding |
23,522,453 |
19,749,317 |
22,466,737 |
19,683,525 |
||||||||||||
Diluted weighted average common shares outstanding |
23,522,453 |
19,749,317 |
22,466,737 |
19,683,525 |
Xcel Brands, Inc.及其子公司 | ||||||||||||||||
未经审计的简明合并运营报表 | ||||||||||||||||
(以千为单位,除每股和每股数据外) | ||||||||||||||||
截至三个月 |
截至九个月 |
|||||||||||||||
九月三十日 |
九月三十日 |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
营业收入 |
||||||||||||||||
净许可收入 |
$ |
1,505 |
$ |
2,381 |
$ |
6,515 |
$ |
7,031 |
||||||||
净销售额 |
407 |
256 |
535 |
8,437 |
||||||||||||
净营业收入 |
1,912 |
2,637 |
7,050 |
15,468 |
||||||||||||
营业成本 |
407 |
225 |
445 |
6,718 |
||||||||||||
毛利润 |
1,505 |
2,412 |
6,605 |
8,750 |
||||||||||||
|
||||||||||||||||
直接运营成本和费用 |
||||||||||||||||
工资、福利和雇佣税 |
1,208 |
2,141 |
4,771 |
7,847 |
||||||||||||
其他销售、一般和管理费用 |
1,618 |
3,482 |
5,137 |
9,918 |
||||||||||||
直接运营成本和费用总计 |
2,826 |
5,623 |
9,908 |
17,765 |
||||||||||||
其他营业成本和费用(收入)之前的营业亏损 |
(1,321 ) |
(3,211 ) |
(3,303 ) |
(9,015 ) |
||||||||||||
其他营业成本和费用(收入) |
||||||||||||||||
折旧和摊销 |
910 |
1,677 |
4,044 |
5,260 |
||||||||||||
资产减值费用 |
- |
- |
3,483 |
- |
||||||||||||
权益法投资的损失 |
593 |
515 |
1,683 |
1,545 |
||||||||||||
对Im TopCo, LLC的股权减少 |
6,254 |
- |
6,254 |
- |
||||||||||||
出售Lori Goldstein品牌的收益 |
- |
- |
(3,801 ) |
- |
||||||||||||
出售有限合伙人所有权利益的收益 |
- |
- |
- |
(351 ) |
||||||||||||
租赁负债结算收益 |
|
- |
- |
- |
(445 ) |
|||||||||||
|
||||||||||||||||
运营损失 |
(9,078 ) |
(5,403 ) |
(14,966 ) |
(15,024 ) |
||||||||||||
利息和融资费用(收入),净 |
142 |
- |
438 |
18 |
||||||||||||
税前亏损 |
(9,220 ) |
(5,403 ) |
(15,404 ) |
(15,042 ) |
||||||||||||
所得税优惠 |
- |
- |
- |
- |
||||||||||||
|
||||||||||||||||
净损失 |
(9,220 ) |
(5,403 ) |
(15,404 ) |
(15,042 ) |
||||||||||||
减:归属于非控股权益的净损失 |
(7 ) |
(259 ) |
(92 ) |
(787 ) |
||||||||||||
归属于Xcel Brands, Inc.股东的净亏损 |
$ |
(9,213 ) |
$ |
(5,144 ) |
$ |
(15,312 ) |
$ |
(14,255 ) |
||||||||
|
||||||||||||||||
归属于Xcel Brands, Inc.普通股股东的每股收益(损失): |
||||||||||||||||
稀释每股净利润(损失) |
$ |
(0.39 ) |
$ |
(0.26 ) |
$ |
(0.68 ) |
$ |
(0.72 ) |
||||||||
每股基本净利润(亏损) |
$ |
(0.39 ) |
$ |
(0.26 ) |
$ |
(0.68 ) |
$ |
(0.72 ) |
||||||||
基本加权平均流通股数 |
23,522,453 |
19,749,317 |
22,466,737 |
19,683,525 |
||||||||||||
稀释后加权平均流通股数 |
23,522,453 |
19,749,317 |
22,466,737 |
19,683,525 |
Xcel Brands, Inc. and Subsidiaries | ||||||||
Unaudited Consolidated Balance Sheets | ||||||||
(in thousands, except share and per share data) | ||||||||
September 30, 2024 |
December 31, 2023 |
|||||||
(unaudited) |
||||||||
Assets |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ |
242 |
$ |
2,998 |
||||
Accounts receivable, net |
2,908 |
3,454 |
||||||
Inventory |
0 |
453 |
||||||
Prepaid expenses and other current assets |
375 |
398 |
||||||
Total current assets |
3,525 |
7,303 |
||||||
Property and equipment, net |
202 |
634 |
||||||
Operating lease right-of-use assets |
3,923 |
4,453 |
||||||
Trademarks and other intangibles, net |
35,642 |
41,520 |
||||||
Equity method investment, net |
9,796 |
17,735 |
||||||
Other assets |
911 |
15 |
||||||
Total non-current assets |
50,474 |
64,357 |
||||||
Total Assets |
$ |
53,999 |
$ |
71,660 |
||||
Liabilities and Stockholders' Equity |
||||||||
Current Liabilities: |
||||||||
Accounts payable, accrued expenses and other current liabilities |
$ |
2,602 |
$ |
2,236 |
||||
Deferred revenue |
1,376 |
889 |
||||||
Accrued income taxes payable |
372 |
372 |
||||||
Current portion of operating lease obligation |
1,433 |
1,258 |
||||||
Current portion of long-term debt |
1,000 |
750 |
||||||
Current portion of contingent obligations |
— |
964 |
||||||
Total current liabilities |
6,783 |
6,469 |
||||||
Long-Term Liabilities: |
||||||||
Deferred revenue |
2,889 |
3,556 |
||||||
Long-term portion of operating lease obligation |
5,633 |
4,021 |
||||||
Long-term debt, net, less current portion |
3,297 |
3,971 |
||||||
Long-term portion of contingent obligations |
- |
5,432 |
||||||
Other long-term liabilities |
431 |
40 |
||||||
Total long-term liabilities |
12,250 |
17,020 |
||||||
Total Liabilities |
19,033 |
23,489 |
||||||
Stockholders' Equity: |
||||||||
Preferred stock, $.001 par value, 1,000,000 shares authorized, none issued and outstanding |
- |
- |
||||||
Common stock, $.001 par value, 50,000,000 shares authorized, and 23,581,290 and 19,795,053 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively |
24 |
20 |
||||||
Paid-in capital |
106,056 |
103,861 |
||||||
Accumulated deficit |
(69,161 ) |
(53,849 ) |
||||||
Total Xcel Brands, Inc. stockholders' equity |
36,919 |
50,032 |
||||||
Noncontrolling interest |
(1,953 ) |
(1,861 ) |
||||||
Total Stockholders' Equity |
34,966 |
48,171 |
||||||
Total Liabilities and Stockholders' Equity |
$ |
53,999 |
$ |
71,660 |
Xcel Brands, Inc.及其附属公司 | ||||||||
未经审计的合并资产负债表 | ||||||||
(以千为单位,除每股和每股数据外) | ||||||||
2024年9月30日 |
2023年12月31日 |
|||||||
(未经审计) |
||||||||
资产 |
||||||||
流动资产: |
||||||||
现金及现金等价物 |
$ |
242 |
$ |
2,998 |
||||
应收账款,净额 |
2,908 |
3,454 |
||||||
库存 |
0 |
453 |
||||||
预付款项及其他流动资产 |
375 |
398 |
||||||
总流动资产 |
3,525 |
7,303 |
||||||
物业及设备(净额) |
202 |
634 |
||||||
经营租赁使用权资产 |
3,923 |
4,453 |
||||||
商标及其他无形资产, 净额 |
35,642 |
41,520 |
||||||
权益法投资, 净额 |
9,796 |
17,735 |
||||||
其他资产 |
911 |
15 |
||||||
总非流动资产 |
50,474 |
64,357 |
||||||
总资产 |
$ |
53,999 |
$ |
71,660 |
||||
负债和股东权益 |
||||||||
流动负债: |
||||||||
应付账款、应计费用和其他流动负债 |
$ |
2,602 |
$ |
2,236 |
||||
递延收入 |
1,376 |
889 |
||||||
应付所得税 |
372 |
372 |
||||||
运营租赁义务的当前部分 |
1,433 |
1,258 |
||||||
长期债务的流动部分 |
1,000 |
750 |
||||||
当前部分的或有义务 |
— |
964 |
||||||
总流动负债 |
6,783 |
6,469 |
||||||
长期负债: |
||||||||
递延收入 |
2,889 |
3,556 |
||||||
经营租赁义务的长期部分 |
5,633 |
4,021 |
||||||
长期债务净额,扣除流动部分 |
3,297 |
3,971 |
||||||
或有义务的长期部分 |
- |
5,432 |
||||||
其他长期负债 |
431 |
40 |
||||||
长期负债总额 |
12,250 |
17,020 |
||||||
总负债 |
19,033 |
23,489 |
||||||
股东权益: |
||||||||
优先股,面值$0.001,授权1,000,000股,未发行且未流通 |
- |
- |
||||||
普通股,面值$0.001,授权50,000,000股,截至2024年9月30日发行并流通23,581,290股,2023年12月31日发行并流通19,795,053股 |
24 |
20 |
||||||
实收资本 |
106,056 |
103,861 |
||||||
累计亏损 |
(69,161 ) |
(53,849 ) |
||||||
Xcel Brands, Inc. 股东权益总额 |
36,919 |
50,032 |
||||||
非控制性权益 |
(1,953 ) |
(1,861 ) |
||||||
股东权益总额 |
34,966 |
48,171 |
||||||
总负债和股东权益 |
$ |
53,999 |
$ |
71,660 |
Xcel Brands, Inc. and Subsidiaries | ||||||||
Unaudited Condensed Consolidated Statements of Cash Flows | ||||||||
(in thousands) | ||||||||
For the Nine Months Ended |
||||||||
September 30, |
||||||||
2024 |
2023 |
|||||||
Cash flows from operating activities |
||||||||
Net loss |
$ |
(15,404 ) |
$ |
(15,042 ) |
||||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Depreciation and amortization expense |
4,044 |
5,260 |
||||||
Asset impairment charges |
3,483 |
100 |
||||||
Amortization of deferred finance costs included in interest expense |
76 |
- |
||||||
Stock-based compensation and cost of licensee warrants |
296 |
184 |
||||||
Provision for (recovery of) credit losses |
(45 ) |
20 |
||||||
Restructuring of certain contractual arrangements |
- |
756 |
||||||
Undistributed proportional share of net loss of equity method investees |
1,683 |
1,545 |
||||||
Reduction in equity ownership of IM TopCo, LLC |
6,254 |
- |
||||||
Gain on divestiture of Lori Goldstein brand |
(3,801 ) |
- |
||||||
Gain on sale of limited partner ownership interest |
- |
(351 ) |
||||||
Gain on settlement of lease liability |
- |
(445 ) |
||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
591 |
(415 ) |
||||||
Inventory |
453 |
1,848 |
||||||
Prepaid expenses and other assets |
(134 ) |
920 |
||||||
Deferred revenue |
(180 ) |
4,676 |
||||||
Accounts payable, accrued expenses and other current liabilities |
(304 ) |
(1,395 ) |
||||||
Lease-related assets and liabilities |
(710 ) |
(471 ) |
||||||
Other Liabilities |
391 |
- |
||||||
Net cash used in by operating activities |
(3,307 ) |
(2,810 ) |
||||||
Cash flows from investing activities |
||||||||
Net proceeds from sale of assets |
- |
451 |
||||||
Purchase of property and equipment |
(112 ) |
(87 ) |
||||||
Net cash provided by investing activities |
(112 ) |
364 |
||||||
Cash flows from financing activities |
||||||||
Proceeds from public offering and private placement transactions, net of transaction costs |
1,902 |
- |
||||||
Proceeds from exercise of stock options |
- |
27 |
||||||
Payment of long-term debt |
(500 ) |
- |
||||||
Payment of breakage fees associated with extinguishment of long-term debt |
- |
- |
||||||
Net cash used in financing activities |
1,402 |
27 |
||||||
Net (decrease) increase in cash, cash equivalents, and restricted cash |
(2,017 ) |
(2,419 ) |
||||||
Cash, cash equivalents, and restricted cash at beginning of period |
2,998 |
4,608 |
||||||
Cash, cash equivalents, and restricted cash at end of period |
$ |
981 |
$ |
2,189 |
||||
Reconciliation to amounts on consolidated balance sheets: |
||||||||
Cash and cash equivalents |
$ |
242 |
$ |
2,189 |
||||
Restricted cash (reported in other non-current assets) |
739 |
- |
||||||
Total cash, cash equivalents, and restricted cash |
$ |
981 |
$ |
2,189 |
||||
Supplemental disclosure of non-cash activities: |
||||||||
Recognition of operating lease right-of-use asset |
$ |
2,596 |
$ |
- |
||||
Recognition of operating lease obligation |
$ |
2,596 |
$ |
- |
||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid during the period for interest |
$ |
344 |
$ |
- |
||||
Cash paid during the period for income taxes |
$ |
$ |
16 |
Xcel Brands, Inc.及其子公司 | ||||||||
未经审计的简明合并现金流量表 | ||||||||
(以千为单位) | ||||||||
截至九个月 |
||||||||
九月三十日 |
||||||||
2024 |
2023 |
|||||||
经营活动产生的现金流 |
||||||||
净损失 |
$ |
(15,404 ) |
$ |
(15,042 ) |
||||
调整净亏损与经营活动使用的现金的折算: |
||||||||
折旧和摊销费用 |
4,044 |
5,260 |
||||||
资产减值费用 |
3,483 |
100 |
||||||
包括在利息费用中的递延融资成本的摊销 |
76 |
- |
||||||
基于股票的补偿和许可方Warrants的成本 |
296 |
184 |
||||||
信用损失的准备(回收) |
(45 ) |
20 |
||||||
某些合同安排的重组 |
- |
756 |
||||||
未分配的按权益法投资者的净亏损的比例份额 |
1,683 |
1,545 |
||||||
对Im TopCo, LLC的股权减少 |
6,254 |
- |
||||||
出售Lori Goldstein品牌的收益 |
(3,801 ) |
- |
||||||
出售有限合伙人所有权利益的收益 |
- |
(351 ) |
||||||
租赁负债结算收益 |
- |
(445 ) |
||||||
经营资产和负债的变动: |
||||||||
应收账款 |
591 |
(415 ) |
||||||
库存 |
453 |
1,848 |
||||||
预付费用和其他资产 |
(134 ) |
920 |
||||||
递延收入 |
(180 ) |
4,676 |
||||||
应付账款、应计费用和其他流动负债 |
(304 ) |
(1,395 ) |
||||||
租赁相关资产和负债 |
(710 ) |
(471 ) |
||||||
其他负债 |
391 |
- |
||||||
经营活动中使用的净现金 |
(3,307 ) |
(2,810 ) |
||||||
投资活动产生的现金流量 |
||||||||
资产出售的净收益 |
- |
451 |
||||||
购买房地产和设备 |
(112 ) |
(87 ) |
||||||
投资活动提供的净现金 |
(112 ) |
364 |
||||||
融资活动产生的现金流 |
||||||||
公开募股和定向增发交易的收入,扣除交易成本 |
1,902 |
- |
||||||
股票期权行使所获收益 |
- |
27 |
||||||
偿还长期债务 |
(500 ) |
- |
||||||
支付与长期债务解除相关的断裂费用 |
- |
- |
||||||
融资活动所使用的净现金 |
1,402 |
27 |
||||||
现金、现金等价物和受限现金的净(减少)增加 |
(2,017 ) |
(2,419 ) |
||||||
期初的现金、现金等价物和受限现金 |
2,998 |
4,608 |
||||||
期末的现金、现金等价物和受限现金 |
$ |
981 |
$ |
2,189 |
||||
与合并资产负债表上的金额进行调整: |
||||||||
现金及现金等价物 |
$ |
242 |
$ |
2,189 |
||||
限制性现金(在其他非流动资产中报告) |
739 |
- |
||||||
现金、现金等价物及限制现金总额 |
$ |
981 |
$ |
2,189 |
||||
非现金活动的补充披露: |
||||||||
确认经营租赁使用权资产 |
$ |
2,596 |
$ |
- |
||||
确认经营租赁义务 |
$ |
2,596 |
$ |
- |
||||
现金流信息的补充披露: |
||||||||
期间支付的利息现金 |
$ |
344 |
$ |
- |
||||
报告期内支付的所得税 |
$ |
$ |
16 |
($ in thousands) |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||||
Net loss attributable to Xcel Brands, Inc. stockholders |
$ |
(9,213 ) |
(5,144 ) |
$ |
(15,312 ) |
(14,255 ) |
|||||||||
Amortization of trademarks |
875 |
1,520 |
3,914 |
4,565 |
|||||||||||
Loss from equity method investments |
593 |
515 |
1,683 |
1,545 |
|||||||||||
Reduction in equity ownership of IM TopCo, LLC |
6,254 |
- |
6,254 |
- |
|||||||||||
Stock-based compensation and cost of licensee warrants |
158 |
62 |
344 |
184 |
|||||||||||
Gains on sales of assets and investments |
- |
- |
(3,801 ) |
(351 ) |
|||||||||||
Gain on lease termination |
- |
- |
- |
(445 ) |
|||||||||||
Asset impairments |
- |
- |
3,483 |
100 |
|||||||||||
Non-GAAP net loss |
$ |
(1,333 ) |
$ |
(3,047 ) |
$ |
(3,435 ) |
$ |
(8,657 ) |
|||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||||
Diluted earnings (loss) per share |
$ |
(0.39 ) |
$ |
(0.26 ) |
$ |
(0.68 ) |
$ |
(0.72 ) |
|||||||
Amortization of trademarks |
0.04 |
0.08 |
0.17 |
0.23 |
|||||||||||
Loss from equity method investments |
0.02 |
0.03 |
0.07 |
0.08 |
|||||||||||
Reduction in equity ownership of IM TopCo, LLC |
0.26 |
- |
0.28 |
- |
|||||||||||
Stock-based compensation and cost of licensee warrants |
0.01 |
0.00 |
0.02 |
0.01 |
|||||||||||
Gains on sales of assets and investments |
- |
- |
(0.17 ) |
(0.02 ) |
|||||||||||
Gain on lease termination |
- |
- |
- |
(0.02 ) |
|||||||||||
Asset impairments |
- |
- |
0.16 |
0.00 |
|||||||||||
Non-GAAP diluted EPS |
$ |
(0.06 ) |
$ |
(0.15 ) |
$ |
(0.15 ) |
$ |
(0.44 ) |
|||||||
Non-GAAP weighted average diluted shares |
23,522,453 |
19,749,317 |
22,466,737 |
19,683,525 |
|||||||||||
($ in thousands) |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||||
Net loss attributable to Xcel Brands, Inc. stockholders |
$ |
(9,213 ) |
$ |
(5,144 ) |
$ |
(15,312 ) |
$ |
(14,255 ) |
|||||||
Asset impairment charges |
- |
- |
3,483 |
100 |
|||||||||||
Depreciation and amortization |
910 |
1,677 |
4,044 |
5,260 |
|||||||||||
Loss from equity method investments |
593 |
515 |
1,683 |
1,545 |
|||||||||||
Reduction in equity ownership of IM TopCo, LLC |
6,254 |
- |
6,254 |
- |
|||||||||||
Interest and finance expense |
142 |
- |
438 |
18 |
|||||||||||
Accretion of lease liability for exited lease |
98 |
- |
174 |
- |
|||||||||||
State and local franchise taxes |
9 |
9 |
33 |
53 |
|||||||||||
Stock-based compensation and cost of licensee warrants |
158 |
62 |
344 |
184 |
|||||||||||
Gains on sales of assets and investments |
- |
- |
(3,801 ) |
(351 ) |
|||||||||||
Gain on lease termination |
- |
- |
- |
(445 ) |
|||||||||||
Costs associated with restructuring of operations |
- |
1,471 |
- |
3,319 |
|||||||||||
Adjusted EBITDA |
$ |
(1,049 ) |
$ |
(1,410 ) |
$ |
(2,660 ) |
$ |
(4,572 ) |
(以千美元计) |
截至9月30日的三个月 |
截至9月30日的九个月 |
|||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
(未经审计) |
(未经审计) |
(未经审计) |
(未经审计) |
||||||||||||
归属于Xcel Brands, Inc.股东的净亏损 |
$ |
(9,213 ) |
(5,144 ) |
$ |
(15,312 ) |
(14,255 ) |
|||||||||
商标摊销 |
875 |
1,520 |
3,914 |
4,565 |
|||||||||||
权益法投资的损失 |
593 |
515 |
1,683 |
1,545 |
|||||||||||
Im TopCo, LLC的股权减少 |
6,254 |
- |
6,254 |
- |
|||||||||||
基于股票的薪酬和许可Warrants的成本 |
158 |
62 |
344 |
184 |
|||||||||||
资产和投资销售收益 |
- |
- |
(3,801 ) |
(351 ) |
|||||||||||
租约终止收益 |
- |
- |
- |
(445 ) |
|||||||||||
资产减值 |
- |
- |
3,483 |
100 |
|||||||||||
非GAAP净损失 |
$ |
(1,333 ) |
$ |
(3,047 ) |
$ |
(3,435 ) |
$ |
(8,657 ) |
|||||||
截至9月30日的三个月 |
截至9月30日的九个月 |
||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
(未经审计) |
(未经审计) |
(未经审计) |
(未经审计) |
||||||||||||
摊薄每股收益(亏损) |
$ |
(0.39 ) |
$ |
(0.26 ) |
$ |
(0.68 ) |
$ |
(0.72 ) |
|||||||
商标摊销 |
0.04 |
0.08 |
0.17 |
0.23 |
|||||||||||
权益法投资的损失 |
0.02 |
0.03 |
0.07 |
0.08 |
|||||||||||
Im TopCo, LLC 股权减少 |
0.26 |
- |
0.28 |
- |
|||||||||||
基于股票的补偿和特许经营商的Warrants成本 |
0.01 |
0.00 |
0.02 |
0.01 |
|||||||||||
资产和投资的销售收益 |
- |
- |
(0.17 ) |
(0.02 ) |
|||||||||||
租赁终止收益 |
- |
- |
- |
(0.02 ) |
|||||||||||
资产减值 |
- |
- |
0.16 |
0.00 |
|||||||||||
摊薄后每股收益(非按美国通用会计原则GAAP) |
$ |
(0.06 ) |
$ |
(0.15 ) |
$ |
(0.15 ) |
$ |
(0.44 ) |
|||||||
非GAAP加权平均摊薄股数 |
23,522,453 |
19,749,317 |
22,466,737 |
19,683,525 |
|||||||||||
(以千美元计) |
截至9月30日的三个月 |
截至9月30日的九个月 |
|||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
(未经审计) |
(未经审计) |
(未经审计) |
(未经审计) |
||||||||||||
归属于Xcel Brands, Inc.股东的净亏损 |
$ |
(9,213 ) |
$ |
(5,144 ) |
$ |
(15,312 ) |
$ |
(14,255 ) |
|||||||
资产减值费用 |
- |
- |
3,483 |
100 |
|||||||||||
折旧和摊销 |
910 |
1,677 |
4,044 |
5,260 |
|||||||||||
权益法投资的损失 |
593 |
515 |
1,683 |
1,545 |
|||||||||||
减持Im TopCo, LLC的股权 |
6,254 |
- |
6,254 |
- |
|||||||||||
利息和财务费用 |
142 |
- |
438 |
18 |
|||||||||||
解除租赁的租赁负债增值 |
98 |
- |
174 |
- |
|||||||||||
州和地方特许税 |
9 |
9 |
33 |
53 |
|||||||||||
基于股票的补偿和被许可人期权的成本 |
158 |
62 |
344 |
184 |
|||||||||||
资产和投资的销售收益 |
- |
- |
(3,801 ) |
(351 ) |
|||||||||||
租赁终止收益 |
- |
- |
- |
(445 ) |
|||||||||||
与运营重组相关的成本 |
- |
1,471 |
- |
3,319 |
|||||||||||
调整后的EBITDA |
$ |
(1,049 ) |
$ |
(1,410 ) |
$ |
(2,660 ) |
$ |
(4,572 ) |