share_log

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, Inc. 發佈2024年第三季度財務報告,淨虧損達到920萬元,並在非GAAP指標上有所改善。
Quiver Quantitative ·  12/21 05:40

Xcel Brands reported a net loss of $9.2 million for Q3 2024, including significant non-cash charges but improved adjusted EBITDA.

Xcel Brands報告2024年第三季度淨虧損爲920萬美金,包括顯著的非現金費用,但經調整的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.報告截至2024年9月30日季度的淨虧損爲920萬美金,其中包括630萬美金的非現金費用用於應急義務,較去年同期的510萬美金淨虧損有所增加。然而,基於非GAAP的計算,虧損改善至130萬美金,反映出顯著的同比改善。總營業收入下降至190萬美金,主要是由於Lori Goldstein品牌的剝離和颶風造成的銷售中斷導致淨許可收入下降。公司還提到,直接運營成本減少50%,季度總額爲280萬美金。在截至2024年9月30日的九個月期間,總營業收入爲710萬美金,同比下降54%,主要歸因於批發業務的停止。儘管面臨這些挑戰,Xcel的管理層對未來的增長機會和2025年的品牌發佈表示樂觀。公司最近獲得了一筆1000萬美金的定期貸款,以增強其流動性。

Potential Positives

潛在的積極因素

  • 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淨虧損環比改善56%,表明運營效率更佳。
  • 經調整的EBITDA同比改善,展示了公司財務表現的恢復。
  • 直接運營成本和費用減少了50%,顯示出顯著的成本管理努力。
  • 公司獲得了一項新的定期貸款協議,提供1000萬美金的額外流動資金,改善財務穩定性。

Potential Negatives

潛在負面因素

  • 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.
  • 本季度淨虧損從去年同期的510萬增加至920萬美元。
  • 與2023年第三季度相比,總營業收入下降了約28%,這表明在收入生成方面面臨潛在挑戰。
  • 該公司在九個月期間報告了約1530萬的淨虧損,同比增長,突顯了持續的財務困境。

FAQ

常見問題

What was Xcel Brands' net loss for the third quarter of 2024?

Xcel Brands在2024年第三季度的淨虧損是多少?

Xcel Brands reported a net loss of approximately $9.2 million for the third quarter of 2024.

Xcel Brands在2024年第三季度報告了約920萬的淨虧損。

How did Xcel Brands' revenue change year-over-year?

Xcel Brands的營業收入同比變化如何?

Total revenue decreased by approximately 28%, falling to $1.9 million compared to the prior year quarter.

總營業收入同比下降約28%,降至190萬美元。

What is the non-GAAP net loss for Xcel Brands?

Xcel Brands的非GAAP淨虧損是多少?

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GAAP淨虧損約爲130萬美元,較上季度改善56%。

What contributed to the operating costs reduction for Xcel Brands?

是什麼導致了Xcel Brands的運營成本降低?

Direct operating costs were reduced by 50%, totaling $2.8 million for the quarter, driven by business restructuring.

直接運營成本降低了50%,本季度總計爲280萬美元,這得益於業務重組。

When will Xcel Brands discuss their financial results in detail?

Xcel Brands將於2024年12月23日舉行電話會議,詳細討論其財務結果。

Xcel Brands will host a conference call on December 23, 2024, to discuss their financial results.

Xcel Brands將於2024年12月23日舉行電話會議,討論其財務結果。

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.

免責聲明:這是由GlobeNewswire分發的新聞稿的人工智能生成摘要。用於總結這份稿件的模型可能會出錯。請在這裏查看完整發佈。


$XELB Hedge Fund Activity

$XELb對沖基金活動

We have seen 4 institutional investors add shares of $XELB stock to their portfolio, and 9 decrease their positions in their most recent quarter.

我們看到4家機構投資者在最近一個季度增加了$XELb股票的股份,9家則減少了他們的持倉。

Here are some of the largest recent moves:

以下是最近的一些重大變動:

  • 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年第三季度從他們的投資組合中移除了60,000股(-54.5%)。
  • RENAISSANCE TECHNOLOGIES LLC 在2024年第三季度從他們的投資組合中移除了33,148股(-100.0%)。
  • CITADEL ADVISORS LLC 在2024年第三季度從他們的投資組合中移除了32,130股(-50.8%)。
  • SUSQUEHANNA INTERNATIONAL GROUP, LLP 在2024年第三季度向他們的投資組合中增加了17,793股(+inf%)。
  • PERRITt CAPITAL MANAGEMENt INC 在2024年第三季度向他們的投資組合中增加了16,839股(+2.7%)。
  • REGENt PEAk WEALTH ADVISORS LLC 在2024年第三季度增加了15,000股(+inf%)到他們的投資組合中
  • TWO SIGMA SECURITIES, LLC 在2024年第三季度增加了10,867股(+inf%)到他們的投資組合中

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

要跟蹤對沖基金的股票投資組合,請查看Quiver Quantitative的機構持有情況儀表。

Full Release

完整發佈





  • 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.





  • 本季度淨虧損爲920萬,包含630萬的非現金費用作爲或有義務,與去年同期的淨虧損510萬相比





  • 在非GAAP基礎上的淨虧損爲130萬,較2023年第三季度改善56%,2024年9月30日結束的九個月淨虧損爲340萬,較去年同期改善60%





  • 本季度的調整後EBITDA爲負100萬,而去年同期的調整後EBITDA爲負140萬





  • 本季度直接運營成本和費用爲280萬,較去年同期改善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.


紐約,2024年12月20日(全球新聞) -- Xcel Brands, Inc.(納斯達克:XELB)(「Xcel」或「公司」)是一家在直播購物和社交商業方面具有豐富經驗的媒體和消費品公司,今天宣佈其截至2024年9月30日的季度財務業績。



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董事長兼首席執行官羅伯特·W·德·洛倫評論道:「我對我們的運營結果持續改善感到滿意。」他進一步表示:「儘管行業面臨一些挑戰,但考慮到我們品牌與重要零售合作伙伴的增長以及2025年計劃中的新品牌推出,我們的公司正處於一個令人興奮的時刻。我相信我們在零售業未來的發展中處於良好位置。」




Third Quarter 2024 Financial Results



2024 財年第三季度財務結果



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年第三季度的總營業收入爲190萬美元,比2023年第三季度下降了約70萬美元(-28%)。這一下降主要是由於淨許可收入的減少,具體而言,是由於2024年6月30日出售Lori Goldstein品牌以及由於颶風導致的互動電視零售商工作室位置取消節目而延遲的銷售,這些因素部分被公司其他品牌產生的增加的許可收入抵消。



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.


本季度歸屬於Xcel Brands股東的淨損失約爲920萬美元,或每股$(0.39),相比於去年同期的淨損失510萬美元,或每股$(0.26)。本季度顯著包括630萬美元的非現金費用,以確認將部分公司在Im Topco, LLC的股權轉讓給WHP的預計價值,該轉讓將在2025年3月31日後進行。該費用基本上代表了對2022年出售Isaac Mizrahi品牌多數股權的先前確認收益的後續減少,最終這將不需要任何現金來清償該有條件義務。



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.


在調整某些現金和非現金項目後,非公認會計原則(non-GAAP)基礎上的結果爲本季度約130萬美元的淨損失,或每股$(0.06),以及去年同期約300萬美元的淨損失,或每股$(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.


調整後的 EBITDA 在同比基礎上也有所改善,從去年同期的負140萬美元提升至當前季度的負100萬美元,主要是由於業務重組和在2023年與 Halston、Judith Ripka、C Wonder 和 Longaberger 品牌簽訂新的長期許可協議。




Nine Month 2024 Financial Results



2024年九個月財務結果



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.


當前九個月的總營業收入爲710萬美元,比前一年的九個月減少了約840萬美元(-54%)。這一下降主要是由於公司在2023年執行 Project Fundamentals 計劃中停止批發業務導致的淨產品銷售減少。



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.


截止到2024年9月30日的九個月中,歸屬於 Xcel Brands 股東的淨虧損約爲1530萬美元,或每股($0.68),相比於前一年可比期間的淨虧損1430萬美元,或每股($0.72)。當前的九個月中包含了顯著的一次性非現金項目,包括對 Lori Goldstein 品牌出售的380萬美元收益、與公司之前辦公空間的退出和轉租相關的350萬美元費用,以及上述提到的與 Im Topco, LLC 有關的630萬美元的或有義務費用。



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.


在調整某些現金和非現金項目後,非GAAP 基礎上的結果爲當前九個月的淨虧損約340萬美元,或每股($0.15),而前一年九個月的淨虧損約870萬美元,或每股($0.44)。



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.


調整後的 EBITDA 在同比基礎上顯著改善,當前年度的九個月爲負270萬美元,而九個月截止於2023年9月30日的爲負460萬美元,主要是由於業務重組和在2023年與 Halston、Judith Ripka、C Wonder 和 Longaberger 品牌簽訂新的長期許可協議。




Balance Sheet



資產負債表



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,公司資產負債表顯示股東權益約爲3500萬美元,非限制性現金及現金等價物約爲20萬美元,且營運資金赤字爲約(0.4)百萬美元,排除當前租賃義務和遞延收入的部分。



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,公司簽訂了一項新的定期貸款協議,金額爲1000萬美元,償還之前的定期貸款後,提供給公司大約500萬美元的額外流動資金。與新的定期貸款債務相關,公司流動資金在2024年9月30日之後增加了大約600萬美元。




Conference Call and Webcast



電話會議和網絡直播



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.


公司將在2024年12月23日下午5:00(東部時間)與管理層成員召開電話會議,討論這些結果及更多評論和詳細信息。電話會議的網絡直播將會在Xcel官方網站的投資者關係部分提供。



有興趣的各方如果無法通過網絡直播訪問電話會議,可以撥打800-715-9871或646-307-1963,並使用會議ID 9838743。網絡直播的重播將會在Xcel的網站上提供。




About Xcel Brands



關於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. (納斯達克:XELB)是一家媒體和消費品公司,專注於設計、許可、營銷、直播和社交電商銷售品牌服裝、鞋類、配飾、精美珠寶、家居用品以及其他消費品,並收購動態消費生活品牌。Xcel成立於2011年,旨在重新構想購物、娛樂和社交媒體作爲社交電商。Xcel擁有Halston、Judith Ripka和C. Wonder品牌,以及Christie Brinkley聯合品牌的Tower Hill品牌,並持有Isaac Mizrahi品牌和Orme Live的非控股權益。Xcel還通過其對Longaberger Licensing LLC的控股權益擁有並管理Longaberger品牌。Xcel開創了一種真正現代的消費品銷售策略,包括通過互動電視、數字直播購物、社交電商、實體零售和電子商務渠道推廣和銷售其品牌下的產品,讓其客戶在任何地方購物。公司的品牌通過互動電視和數字渠道的直播銷售產生了超過50億美元的零售銷售,此外還超過20,000小時的直播和社交電商。Xcel Brands總部位於紐約市,由一支在直播、製作、商品、設計、營銷、零售和許可方面具有豐富經驗的管理團隊領導,並在提升品牌消費品公司的成功記錄方面表現出色。






Forward Looking Statements



前瞻性聲明



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.


本新聞稿包含前瞻性陳述。除本新聞稿中歷史事實的陳述外,所有其他陳述,包括關於未來事件、我們未來的財務表現、業務策略以及管理層的未來運營計劃和目標的陳述,均爲前瞻性陳述。我們試圖通過包括「預計」、「相信」、「可以」、「繼續」、「正在進行」、「可能」、「估計」、「期望」、「打算」、「可能」、「似乎」、「建議」、「未來」、「可能」、「目標」、「計劃」、「潛在」、「項目」、「預測」、「尋求」、「應該」、「會」、「指導」、「有信心」或「將」以及這些術語的否定形式或其他可比術語來識別前瞻性陳述。這些前瞻性陳述包括但不限於關於我們預計的營業收入、費用、盈利能力、戰略計劃和資本需求的陳述。這些陳述基於截至本日期對我們可獲得的信息以及我們當前的期望、估計和預測,並不保證未來的表現。前瞻性陳述涉及已知和未知的風險、不確定性、假設和其他因素,包括但不限於在2023年12月31日結束的年度報告的「風險因素」部分和公司向SEC提交的其他文件中討論的風險,這些可能導致我們或我們行業的實際結果、活動水平、表現或成就與這些前瞻性陳述所表達或暗示的結果明顯不同。此外,我們在一個非常具有競爭力和快速變化的環境中運營。新的風險會不時出現,我們無法預測所有風險因素,也無法評估所有因素對我們業務的影響,或任何因素或因素組合可能導致我們的實際結果明顯不同於任何前瞻性陳述中包含的結果。您不應對任何前瞻性陳述過度依賴。除非聯邦證券法明確要求,我們不承擔更新任何前瞻性陳述的義務,無論是由於新信息、未來事件、情況變化或其他任何原因。




For further information please contact:

Seth Burroughs
Xcel Brands

sburroughs@xcelbrands.com



如需進一步信息,請聯繫:

塞思·巴勒斯
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.


非公認會計原則下的凈利潤和攤薄後每股收益是未經審計的非公認會計原則術語。我們將非公認會計原則下的凈利潤定義爲歸屬於Xcel Brands, Inc.股東的凈利潤(虧損),不包括商標攤銷、權益法投資的收入(虧損)、Im TopCo, LLC的股權減少、基於股票的薪酬和特許經營商權證的成本、資產和投資銷售的收益、租約終止的收益、資產減值費用,以及所得稅(如有)。非公認會計原則下的凈利潤和攤薄後每股收益不包括上述調整項目的稅務影響,因這些項目的性質以及公司的稅務策略。



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.


調整後的EBITDA是一個非公認會計原則的未經審計的指標,我們將其定義爲歸屬於Xcel Brands, Inc.股東的淨(虧損)收入,在資產減值費用、折舊和攤銷、權益法投資的收入(虧損)、Im TopCo, LLC的股權減少、利息和財務費用(如有債務清償損失)、退出租賃的租賃負債增值、所得稅(如有)、其他州和地方特許稅、基於股票的薪酬和特許經營商權證的成本、資產和投資銷售的收益、租約終止的收益、運營重組的費用和停業損失之前。



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.


管理層使用非公認會計原則下的凈利潤、非公認會計原則下的攤薄後每股收益和調整後的EBITDA作爲運營績效的衡量標準,以幫助從一個時期到另一個時期進行績效比較,並識別與我們經營結果相關的業務趨勢。管理層認爲,非公認會計原則下的凈利潤、非公認會計原則下的攤薄後每股收益和調整後的EBITDA也是有用的,因爲這些指標調整了一些成本和管理層認爲不代表我們核心業務經營結果的其他事件,因此這些非公認會計原則的指標提供了補充信息,以幫助投資者評估我們的財務結果。



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.


非公認會計准則凈利潤、非公認會計准則攤薄後每股收益和經調整的EBITDA不應單獨考慮,也不應作爲凈利潤、每股收益或任何其他根據公認會計准則計算和呈現的財務業績指標的替代方案。由於非公認會計准則凈利潤、非公認會計准則攤薄後每股收益和經調整的EBITDA是被認爲不符合公認會計准則的財務指標,並且可能會有不同的計算方式,我們的非公認會計准則凈利潤、非公認會計准則攤薄後每股收益和經調整的EBITDA可能與其他公司(包括我們行業內的公司)類似標題的指標不可比,因爲其他公司可能會用不同於我們的方式計算這些指標。在評估非公認會計准則凈利潤、非公認會計准則攤薄後每股收益和經調整的EBITDA時,您應該注意,在未來我們可能會或可能不會產生與本文件中某些調整類似的費用。我們對非公認會計准則凈利潤、非公認會計准則攤薄後每股收益和經調整的EBITDA的呈現並不意味着我們的未來結果不會受到這些費用或任何異常或非經常性項目的影響。在評估我們的業績時,您應該將非公認會計准則凈利潤、非公認會計准則攤薄後每股收益和經調整的EBITDA與其他財務業績指標(包括我們的凈利潤和其他公認會計准則結果)一起考慮,而不是依賴於單一的財務指標。



























































































































































































































































































































































































































































































































































































































































































































































































































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.及子公司



未經審計的簡明合併運營報表



(以千爲單位,除每股和每股數據外)


















截至三個月




截至九個月





九月三十日




九月三十日





2024





2023





2024





2023




營業收入














淨授權營業收入


$

1,505



$

2,381



$

6,515



$

7,031


淨銷售額



407




256




535




8,437


淨營業收入



1,912




2,637




7,050




15,468


營業成本



407




225




445




6,718


毛利潤



1,505




2,412




6,605




8,750
















直接運營成本和費用














工資、福利和僱傭稅



1,208




2,141




4,771




7,847


其他銷售、一般和管理費用



1,618




3,482




5,137




9,918


直接運營成本和費用總計



2,826




5,623




9,908




17,765















其他運營成本和費用(收益)之前的運營虧損



(1,321

)



(3,211

)



(3,303

)



(9,015

)















其他營業成本和費用(收入)














折舊和攤銷



910




1,677




4,044




5,260


資產減值費用



-




-




3,483




-


權益法投資的損失



593




515




1,683




1,545


Im TopCo, LLC的股權減少



6,254




-




6,254




-


出售Lori Goldstein品牌的收益



-




-




(3,801

)



-


出售有限合夥人所有權利益的收益



-




-




-




(351

)

租賃負債結算盈利



-




-




-




(445

)














運營損失



(9,078

)



(5,403

)



(14,966

)



(15,024

)














利息和財務費用(收入),淨額



142




-




438




18
















稅前虧損




(9,220

)



(5,403

)



(15,404

)



(15,042

)














所得稅優惠



-




-




-




-
















淨損失





(9,220



)





(5,403



)





(15,404



)





(15,042



)


減:歸屬於非控股權益的淨損失



(7

)



(259

)



(92

)



(787

)


歸屬於Xcel Brands, Inc.股東的淨損失




$



(9,213



)




$



(5,144



)




$



(15,312



)




$



(14,255



)















歸屬於Xcel Brands, Inc.普通股股東的每股收益(損失):











稀釋每股凈利潤(損失)


$

(0.39

)


$

(0.26

)


$

(0.68

)


$

(0.72

)

每股基本凈利潤(虧損)


$

(0.39

)


$

(0.26

)


$

(0.68

)


$

(0.72

)














基本加權平均流通股數



23,522,453




19,749,317




22,466,737




19,683,525


稀釋後加權平均流通股數



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.及其子公司



未經審計的合併資產負債表



(以千爲單位,除每股和每股數據外)












2024年9月30日




2023年12月31日





(未經審計)






資產










流動資產:








現金及現金等價物


$

242



$

2,998


應收賬款,淨額



2,908




3,454


庫存



0




453


預付款項及其他流動資產



375




398


總流動資產



3,525




7,303









物業及設備(淨額)



202




634


經營租賃使用權資產



3,923




4,453


商標及其他無形資產,淨值



35,642




41,520


權益法投資,淨值



9,796




17,735


其他資產



911




15


總非流動資產



50,474




64,357



總資產




$



53,999





$



71,660











負債和股東權益









流動負債:








應付賬款、應計費用和其他流動負債


$

2,602



$

2,236


遞延收入



1,376




889


應付所得稅



372




372


運營租賃義務的當前部分



1,433




1,258


長期債務的流動部分



1,000




750


當前部分的或有義務








964


總流動負債



6,783




6,469



長期負債:








遞延收入



2,889




3,556


長期運營租賃義務部分



5,633




4,021


長期債務,淨額,減去流動部分



3,297




3,971


或有負債的長期部分



-




5,432


其他長期負債



431




40


長期負債總額



12,250




17,020


總負債



19,033




23,489










股東權益:








優先股,面值$0.001,授權1,000,000股,無已發行和流通



-




-


普通股,面值$0.001,授權50,000,000股,截至2024年9月30日和2023年12月31日,已發行和流通股份分別爲23,581,290股和19,795,053股



24




20


實收資本



106,056




103,861


累計虧損



(69,161

)



(53,849

)

Total Xcel Brands, Inc. 股東權益



36,919




50,032


非控制性權益



(1,953

)



(1,861

)

股東權益總額



34,966




48,171










總負債和股東權益




$



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公司及其子公司



未經審計的簡明合併現金流量表



(以千爲單位)












截至九個月





九月三十日





2024





2023









經營活動產生的現金流








淨損失


$

(15,404

)


$

(15,042

)

調整淨虧損與經營活動使用的現金的折算:







折舊和攤銷費用



4,044




5,260


資產減值費用



3,483




100


包含在利息費用中的遞延融資成本的攤銷



76




-


基於股票的薪酬及特許方Warrants成本



296




184


信用損失的準備(回收)



(45

)



20


對某些合同安排的重組



-




756


按比例分配的未分配淨損失份額



1,683




1,545


對Im TopCo, LLC股權所有權的減少



6,254




-


出售Lori Goldstein品牌的收益



(3,801

)



-


出售有限合夥人所有權利益的收益



-




(351

)

租賃負債結算收益



-




(445

)









經營資產和負債的變動:








應收賬款



591




(415

)

庫存



453




1,848


預付費用和其他資產



(134

)



920


遞延收入



(180

)



4,676


應付賬款、應計費用和其他流動負債



(304

)



(1,395

)

與租賃相關的資產和負債



(710

)



(471

)

其他負債



391




-



經營活動使用的淨現金




(3,307

)



(2,810

)









投資活動產生的現金流量








資產出售的淨收益



-




451


購買房地產和設備



(112

)



(87

)


投資活動提供的淨現金




(112

)



364










融資活動產生的現金流








公開募股和定向增發交易的收益,扣除交易成本


1,902




-


股票期權行使所獲收益



-




27


償還長期債務



(500

)



-


與長期債務解除相關的違約金支付



-




-



融資活動所使用的淨現金




1,402




27










現金、現金等價物和受限現金的淨(減少)增加




(2,017

)



(2,419

)








期初的現金、現金等價物和受限現金



2,998




4,608









期末的現金、現金等價物和受限現金


$

981



$

2,189










與合併資產負債表上的金額的調節:








現金及現金等價物


$

242



$

2,189


受限現金(報告在其他非流動資產中)



739




-


現金、現金等價物及限制現金總額


$

981



$

2,189










非現金活動的補充披露:








經營租賃使用權資產的確認


$

2,596



$

-


經營租賃義務的確認


$

2,596



$

-










現金流信息的補充披露:








期間支付的利息現金


$

344



$

-


報告期內支付的所得稅


$



$

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

)


(以千美元計)



截至9月30日的三個月




截至9月30日的九個月



2024





2023





2024





2023




(未經審計)




(未經審計)




(未經審計)




(未經審計)


歸屬於Xcel Brands, Inc.股東的淨虧損

$

(9,213

)



(5,144

)


$

(15,312

)



(14,255

)

商標攤銷


875




1,520




3,914




4,565


權益法投資的損失


593




515




1,683




1,545


對Im TopCo, LLC的股權減少


6,254




-




6,254




-


基於股票的補償和許可方擔保的營業成本


158




62




344




184


資產和投資的銷售收益


-




-




(3,801

)



(351

)

租賃終止收益


-




-




-




(445

)

資產減值


-




-




3,483




100


非GAAP淨損失

$

(1,333

)


$

(3,047

)


$

(3,435

)


$

(8,657

)















截至9月30日的三個月




截至9月30日的九個月



2024





2023





2024





2023




(未經審計)




(未經審計)




(未經審計)




(未經審計)


攤薄每股收益(虧損)

$

(0.39

)


$

(0.26

)


$

(0.68

)


$

(0.72

)

商標攤銷


0.04




0.08




0.17




0.23


權益法投資的損失


0.02




0.03




0.07




0.08


Im TopCo, LLC 的股權減少


0.26




-




0.28




-


基於股票的補償和許可方Warrants的營業成本


0.01




0.00




0.02




0.01


資產和投資銷售的收益


-




-




(0.17

)



(0.02

)

租約終止的收益


-




-




-




(0.02

)

資產減值


-




-




0.16




0.00


攤薄後每股收益(非按美國通用會計原則GAAP)

$

(0.06

)


$

(0.15

)


$

(0.15

)


$

(0.44

)

非公認會計准則加權平均攤薄股數


23,522,453




19,749,317




22,466,737




19,683,525















(以千美元計)



截至9月30日的三個月




截至9月30日的九個月



2024





2023





2024





2023




(未經審計)




(未經審計)




(未經審計)




(未經審計)


歸屬於Xcel Brands, Inc.股東的淨虧損

$

(9,213

)


$

(5,144

)


$

(15,312

)


$

(14,255

)

資產減值費用


-




-




3,483




100


折舊和攤銷


910




1,677




4,044




5,260


權益法投資的損失


593




515




1,683




1,545


對Im TopCo, LLC的股權減少


6,254




-




6,254




-


利息和財務費用


142




-




438




18


已退出租賃的租賃負債增值


98




-




174




-


州和地方特許稅


9




9




33




53


基於股票的補償和許可方Warrants的成本


158




62




344




184


資產和投資銷售利潤


-




-




(3,801

)



(351

)

租賃終止收益


-




-




-




(445

)

與運營重組相關的成本


-




1,471




-




3,319


調整後的EBITDA

$

(1,049

)


$

(1,410

)


$

(2,660

)


$

(4,572

)


声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論