PLBY Group, Inc. (NASDAQ: PLBY) (“PLBY Group” or the “Company”), a
leading pleasure and leisure lifestyle company and owner of
Playboy, one of the most recognizable and iconic brands in the
world, today provided financial results for the fourth quarter and
full year ended December 31, 2023.
Comments from Ben Kohn, Chief Executive Officer of PLBY
Group
“In 2023, we worked on five main goals. First,
restructure the Company and move to a capital-light business model;
second, reduce overhead; third, stabilize and reposition Honey
Birdette back to a premium brand; fourth, move our China business
to a JV model with better accountability and control; and fifth,
grow our creator platform, the Playboy Club. We made major progress
on all five goals in 2023.
As part of our restructuring, we sold Yandy and
Lovers, two businesses that were not core to our future plans. We
also organized our art and furniture collection for auction, signed
contracts with two auction houses, completed one successful sale in
November of fine art and plan to have two other, larger auctions in
2024, which we expect will result in the sale of a majority of our
collection. We also successfully outsourced operation of our
e-commerce business, eliminating approximately $11 million of
direct losses, as incurred in the full year of 2022.
We have significantly reduced our corporate
overhead from approximately $50 million for the full year of 2022,
to this year’s projected corporate overhead of approximately $27
million. We remain burdened by long-term fixed overhead costs, such
as our corporate office lease that was signed before COVID, but we
are actively working to reduce overhead where we can.
At Honey Birdette, we brought back the former
CEO from when we first purchased the business, reduced the number
of sale days by 34% year-over-year, changed our shipping policies,
replaced our North American third-party logistics and global
freight forwarder, identified four stores with negative 4-wall
EBITDA margin contribution for closure (one of which was closed in
2023), improved our product quality and, most importantly, returned
Honey Birdette to the boundary-pushing designs which it was known
for in the past. These changes resulted in a strong 4th quarter of
2023 for the business, as evidenced by a 14% increase in sales as
compared to the 4th quarter of 2022.
In March 2023, we signed a joint venture
agreement with an affiliate of Li & Fung to manage our China
business. This was important given the macroeconomic issues facing
the Chinese economy and our licensees’ challenges in meeting the
demands of the e-commerce platforms in China, which ultimately led
to difficulties with our licensees paying the minimum guarantees
they owed us. We also conducted third-party legal and accounting
audits of our major licensees, in which we identified additional
material violations of our agreements, including the sale of
non-approved products and the sale of Playboy tags. Despite our
attempts to work with the licensees to help them regain compliance
with their obligations under their agreements, we could not reach
satisfactory deals and were left with no choice but to terminate
two of our three largest Chinese licensing agreements. We have now
sued our largest former licensee for past due amounts, the
acceleration of the remaining $140 million due under the agreement,
as well as for monetary damages, including for the under-reporting
of sales over the past few years. We have also begun to sign new
agreements with new licensees and former sublicensees as we rebuild
our China business. We expect that progress to continue throughout
this year.
We also successfully amended our credit
agreement multiple times in 2023, and I am happy to announce that
we have amended it again, replacing our total net leverage covenant
until the second quarter of 2026 with a simple requirement to
maintain a minimum cash balance of $7.5 million. In addition, given
our stock price during the 4th quarter of 2023, and with
flexibility previously provided by prior amendments of our credit
facility with respect to stock buybacks, our board authorized us to
proceed with repurchases under our previously announced stock
buyback program, resulting in the repurchase of approximately 1.5
million shares in the 4th quarter.
During 2023, we continued to make significant
progress on our creator platform and building a single foundation
for our entire digital business. We started the year with a product
that was at parity with our competitors from a feature set
perspective, and we’ve continued to make improvements. Given the
decline in collections from China, we were not in a position to
invest in marketing and content for our creator platform. Despite
that, it still grew significantly, increasing gross merchandise
value by a multiple of ten year-over-year and paid out tens of
millions of dollars to creators last year.
Here are a few of the creator platform’s
accomplishments from the past year:
In the 4th quarter of 2023, we rebranded the
platform the ‘Playboy Club’ to make clear that it is the place to
interact with the world's most beautiful and interesting women. The
Playboy Club also provides a home for our new paid membership
product, which combines aspects of both the virtual and physical
worlds, and ultimately allows us to launch new products, like a new
magazine and other content, including our legacy digital offerings,
within a single combined platform.
We introduced a paid membership tier of the
Playboy Club, which unlocks premium features, including access to
70+ years of Playboy magazine and opportunities to attend live
Playboy events in real life. In addition to the added revenue,
memberships also give us additional flexibility in marketing the
platform.
We have also launched Playboy Club’s digital
currency, Bunny Money, to reduce transaction friction and make
engaging with our creators easier than ever. We intend to expand
the use of Bunny Money, which we expect should reduce our credit
card fees and give us unique promotional opportunities.
In addition, we launched our proprietary
affiliate program, which initially allows creators and third
parties to earn commissions on new creator referrals and membership
sales. We expect to continue to expand the affiliate program to
give our creators additional opportunities to earn, for example by
selling customers the opportunity to join a foursome at a member
golf tournament or attend a meet-and-greet, giving creators avenues
to earn money that no other platforms offer.
Customers and creators are responding to the new
and improved Playboy Club. We now have over 3.5 million registered
users and multiple creators earning over $1 million per year.
Crucially, this increased scale is giving us the data we need to
really understand what works and what doesn’t from the creator and
user perspectives, as well as how we can utilize the assets we have
to further enhance the platform experience and accelerate
growth.
As we move forward into 2024, we believe we have
a clear set of goals within each business line, accompanied by a
strategy to achieve those goals.
Our goals for Honey Birdette in 2024 are: to
increase our average selling price and gross product margin by
continuing to elevate the brand by further reducing the number of
days on sale, to increase product pricing by 10%, and to focus on
selling higher margin items at higher price points. We also plan to
introduce a Honey Birdette loyalty program to create a better
customer journey across our brick-and-mortar and online channels.
For our brick-and-mortar channel, we are also focusing on investing
in our employees through extensive training on our products and
operations. And for our online channel, we will focus on organic
advertising and marketing. In doing so, we seek to increase our
visibility in organic search by driving more of our core keywords
into the top three Google search results, pursue aggressive social
media outreach for product placement with creators and influencers,
and leverage our new customer relationship management for enhanced
customer segmentation in both email and SMS marketing.
In China, we are focusing our strategy on
re-licensing previously licensed product categories and the
development of relevant new lifestyle categories. We have entered
into several new license agreements and together with our China JV
partner, we will continue to seek out and select companies with
proven track records in design, development and distribution of
men’s and women’s apparel and accessories to reset Playboy's China
fashion licensing business, with an eye towards greater contractual
compliance and long-term royalty revenue generation.
In the rest of the world, we plan to grow our
business by expanding our relationships with our top existing
licensees that generate the majority of our royalties. By granting
expanded rights under their existing agreements, we can quickly add
new categories such as swim or activewear, as well as new retail
channels, including online and in-person retailers and
marketplaces. Further, we will focus new business development on
categories and markets that matter most to our customers, such as
cosmetics, home decorative accessories, wellness, toys, gaming, and
land-based entertainment, in markets such as Europe and
Asia-Pacific. We are excited by the initial success of PLAY HARD,
our spirits joint venture’s entry into the ready-to-drink market,
and look forward to what comes next.
Our goals for our digital business going forward
are to add new creators and customers and improve the experience
for existing creators and users. We will do that by: giving our
creators more opportunities to earn money, by raising their
profiles to gain a larger audience in a manner that best suits
their long-term goals and image, and giving our customers more
opportunities to spend with Playboy, by offering them a deeper
connection with the Playboy lifestyle and the broad range of
digital and in-person experiences that only Playboy can offer.
Content is key to us achieving our digital
goals. Accordingly, we plan to relaunch two key features that
promote the women we work with and showcasing them in a new
magazine. We plan to bring back the iconic Playboy Playmate
franchise to highlight top creators. In addition, we plan to
produce other audio and video content that promotes and celebrates
our creators. Content will serve four main purposes: first, it will
re-energize the brand; second, it will give our creators
opportunities to be featured by Playboy and help build their brands
and audiences; third, it will help us acquire new audiences for the
Playboy Club; and fourth, it will provide another revenue stream to
us and our creators as we place advertising against that
content.
We will continue the consolidation of our legacy
digital products into one platform to save costs, optimize the
consumer funnel and give our creators and customers more choices.
We recently made our magazine archives available as part of the
paid Playboy Club membership, and they have begun to drive
incremental traffic as we search engine optimized the full archive.
We expect to bring our adult sites Playboy Plus and Playboy TV to
the Playboy Club platform later this year to allow us to have
single sign-on from a user experience across our digital channels.
We’ve seen encouraging evidence that audiences from our adult sites
will convert to the Playboy Club platform experience. For example,
almost 40% of our Playboy Club memberships to date have been sold
through Playboy Plus. There is a huge opportunity for us to expand
our audience acquisition strategy there and then cross-sell
membership. We also have the opportunity to use the various heat
levels of our different products to create different spaces within
the single platform to offer different homes for different types of
creators (for example, safe-for-work and more risqué).
With the elimination of the total net leverage
covenant until the second quarter of 2026, our cash on hand and the
stabilization we have begun to see in our other business lines, we
plan to focus on growing and marketing our digital business through
content this year. While we will continue to not give specific
guidance for future fiscal periods, given all the recent changes we
have made to the Company, including the reduction of our overhead,
we plan on reducing net loss and being EBITDA positive for the
full-year 2024, and we believe we currently have the capital to
invest in growth while also servicing our debt.”
Q4 2023 Financial
Highlights
- Total revenue from
continuing operations in the fourth quarter was $39.4
million versus $44.9 million in the prior year period, reflecting a
year-over-year decrease of 12%. Of the $5.5 million decrease in
revenue, $6.8 million was attributable to the elimination of
playboy.com e-commerce, as well as a decline in licensing,
partially offset by growth in Honey Birdette and the digital
business.
- Net loss
from continuing operations in the fourth quarter
was $9.6 million, including $8.3 million of trademark and other
impairments. The adjusted EBITDA income from continuing operations
was $1.1 million.
Direct-to-consumer revenue from
continuing operations declined $4.3 million, or 18%, year-over-year
to $20.4 million in the fourth quarter of 2023. Revenues from
playboy.com e-commerce declined by $6.8 million, as the
Company completed the transition from an owned-and-operated model
to a licensing model. Also, during the quarter, revenue from Honey
Birdette increased by $2.5 million, or 14% year-over-year, to
$20.4 million from $17.9 million due to improvement in
consumer demand.
Licensing revenue decreased 14%
year-over-year in the fourth quarter of 2023 to $13.4 million, from
$15.5 million a year ago. The decrease is largely attributable to
the poor financial performance of our China licensees and the
resulting non-payment of minimum guarantees, partly offset by $5.1
million of revenue recognized from prepaid royalty guarantees due
to termination of our largest Chinese licensing agreement.
Digital subscriptions and content
revenue was up 22% compared to a year ago, to $5.6 million
from $4.6 million. Revenue growth from the Company’s creator
platform more than offset a decrease in the Company’s legacy
digital business revenue.
Net loss from continuing
operations in the fourth quarter of 2023 was $9.6 million,
an improvement of $0.3 million from a net loss from continuing
operations of $9.9 million in the fourth quarter of 2022.
Total net loss of the Company
for the fourth quarter of 2023 was $3.8 million, an improvement of
$6.4 million from a total net loss of $10.2 million in the fourth
quarter of 2022.
Adjusted EBITDA in the fourth
quarter of 2023 was $1.1 million, an improvement of $3.7 million
from a $2.6 million adjusted EBITDA loss during the prior year
period. This reflects growth in Honey Birdette and digital, as well
as the Company’s cost-cutting initiatives as it moves to a more
capital-light model.
The Company ended the fourth quarter with
approximately $31.7 million in restricted and unrestricted
cash.
Full Year 2023 Financial
Highlights
- Total
revenue from continuing operations for the year ended 2023
was $143.0 million, as compared to $185.5 million in 2022,
reflecting a year-over-year decrease of 23%. Of the $42.5 million
decrease in revenue, $27.2 million was attributable to
direct-to-consumer products and $16.6 million was attributable to
licensing, partially offset by a $1.2 million increase in the
digital and other segments.
- Net
loss from continuing operations for the
year ended 2023 was $186.4 million, including $154.9 million of
impairments. The adjusted EBITDA loss from continuing operations
was $7.3 million.
Direct-to-consumer revenue from
continuing operations declined 26% year-over-year to $78.0 million
in 2023. During the year, revenues from playboy.com e-commerce
declined by $16.6 million as the Company completed the
transition from an owned-and-operated model to a licensing model.
In addition, revenue from Honey Birdette decreased by $10.7
million, or 13% year-over-year, to $72.9 million from
$83.6 million. Honey Birdette reduced the days on sale during
2023 by 34%, in an effort to protect brand integrity and combat
rising production and distribution costs.
Licensing revenue decreased 27%
year-over-year in 2023 to $44.3 million from $60.9 million a year
ago. The decline is largely attributable to the poor financial
performance of our China licensees and the resulting non-payment of
minimum guarantees, partly offset by $5.1 million of revenue
recognized from prepaid royalty guarantees due to termination of
our largest Chinese licensing agreement.
Digital subscriptions and content
revenue was up 10% compared to a year ago, to $20.7
million from $18.7 million. Revenue growth from the Company’s
creator platform more than offset a decrease in the Company’s
legacy digital business revenue.
Net loss from continuing
operations for the year ended 2023 was $186.4 million,
down from a net loss of $250.7 million in 2022. The lower loss was
largely driven by $283.5 million of non-cash asset impairments
related to the write-down of goodwill, trademarks and other assets
recorded in 2022, while there was only $154.9 million of
impairments in 2023.
Total net loss of the Company
for 2023 was $180.4 million, an improvement of $97.3 million from a
total net loss of $277.7 million in 2022.
Adjusted EBITDA loss in 2023
was $7.3 million, as compared to an adjusted EBITDA loss of $4.5
million in 2022. This was driven by a reduction in high margin
China licensing revenue and weaker performance at Honey Birdette
during the first three quarters of the year.
Webcast DetailsThe Company will
host a webcast at 4:30 p.m. Eastern Time today to discuss the
fourth quarter and full year 2023 financial results. Participants
may access the live webcast on the events section of the PLBY
Group, Inc. Investor Relations website at
https://www.plbygroup.com/investors/events-and-presentations.
About PLBY Group, Inc.PLBY
Group, Inc. is a global pleasure and leisure company connecting
consumers with products, content, and experiences that help them
lead more fulfilling lives. PLBY Group’s flagship consumer brand,
Playboy, is one of the most recognizable brands in the world,
driving billions of dollars in global consumer spending, with
products and content available in approximately 180 countries. PLBY
Group’s mission—to create a culture where all people can pursue
pleasure—builds upon seven decades of creating groundbreaking media
and hospitality experiences and fighting for cultural progress
rooted in the core values of equality, freedom of expression and
the idea that pleasure is a fundamental human right. Learn more at
http://www.plbygroup.com.
Forward-Looking StatementsThis
press release includes “forward-looking statements” within the
meaning of the “safe harbor” provisions of the United States
Private Securities Litigation Reform Act of 1995. The Company’s
actual results may differ from their expectations, estimates, and
projections and, consequently, you should not rely on these
forward-looking statements as predictions of future events. Words
such as “expect,” “estimate,” “project,” “budget,” “forecast,”
“anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,”
“believes,” “predicts,” “potential,” “continue,” and similar
expressions (or the negative versions of such words or expressions)
are intended to identify such forward-looking statements. These
forward-looking statements include, without limitation, the
Company’s expectations with respect to future performance, growth
plans and anticipated financial impacts of its strategic
opportunities and corporate transactions.
These forward-looking statements involve
significant risks and uncertainties that could cause the actual
results to differ materially from those discussed in the
forward-looking statements. Factors that may cause such differences
include, but are not limited to: (1) the inability to maintain the
listing of the Company’s shares of common stock on Nasdaq; (2) the
risk that the Company’s completed or proposed transactions disrupt
the Company’s current plans and/or operations, including the risk
that the Company does not complete any such proposed transactions
or achieve the expected benefits from any transactions; (3) the
ability to recognize the anticipated benefits of corporate
transactions, commercial collaborations, commercialization of
digital assets, cost reduction initiatives and proposed
transactions, which may be affected by, among other things,
competition, the ability of the Company to grow and manage growth
profitably, and the Company’s ability to retain its key employees;
(4) costs related to being a public company, corporate
transactions, commercial collaborations and proposed transactions;
(5) changes in applicable laws or regulations; (6) the possibility
that the Company may be adversely affected by global hostilities,
supply chain delays, inflation, interest rates, foreign currency
exchange rates or other economic, business, and/or competitive
factors; (7) risks relating to the uncertainty of the projected
financial information of the Company, including changes in the
Company’s estimates of cash flows and the fair value of certain of
its intangible assets, including goodwill; (8) risks related to the
organic and inorganic growth of the Company’s businesses, and the
timing of expected business milestones; (9) changing demand or
shopping patterns for the Company’s products and services; (10)
failure of licensees, suppliers or other third-parties to fulfill
their obligations to the Company; (11) the Company’s ability to
comply with the terms of its indebtedness and other obligations;
(12) changes in financing markets or the inability of the Company
to obtain financing on attractive terms; and (13) other risks and
uncertainties indicated from time to time in the Company’s annual
report on Form 10-K, including those under “Risk Factors” therein,
and in the Company’s other filings with the Securities and Exchange
Commission. The Company cautions that the foregoing list of factors
is not exclusive, and readers should not place undue reliance upon
any forward-looking statements, which speak only as of the date
which they were made. The Company does not undertake any obligation
to update or revise any forward-looking statements to reflect any
change in its expectations or any change in events, conditions, or
circumstances on which any such statement is based.
Contact:
Investors: investors@plbygroup.comMedia:
press@plbygroup.com
|
PLBY Group, Inc.Consolidated Statements of
Operations(in thousands, except share and per
share amounts) |
|
|
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Net revenues |
|
$ |
39,364 |
|
|
$ |
44,889 |
|
|
$ |
142,950 |
|
|
$ |
185,536 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
Cost of sales |
|
|
(13,447 |
) |
|
|
(20,112 |
) |
|
|
(54,777 |
) |
|
|
(82,945 |
) |
Selling and administrative expenses |
|
|
(23,861 |
) |
|
|
(36,761 |
) |
|
|
(123,554 |
) |
|
|
(150,535 |
) |
Impairments |
|
|
(8,252 |
) |
|
|
(4 |
) |
|
|
(154,884 |
) |
|
|
(283,500 |
) |
Contingent consideration fair value remeasurement (loss) gain |
|
|
(50 |
) |
|
|
(137 |
) |
|
|
436 |
|
|
|
29,173 |
|
(Loss) gain on sale of the aircraft |
|
|
— |
|
|
|
(113 |
) |
|
|
— |
|
|
|
5,689 |
|
Other operating (expense) income, net |
|
|
(49 |
) |
|
|
482 |
|
|
|
(540 |
) |
|
|
482 |
|
Total operating expense |
|
|
(45,659 |
) |
|
|
(56,645 |
) |
|
|
(333,319 |
) |
|
|
(481,636 |
) |
Operating income (loss) |
|
|
(6,295 |
) |
|
|
(11,756 |
) |
|
|
(190,369 |
) |
|
|
(296,100 |
) |
Nonoperating (expense)
income: |
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(5,707 |
) |
|
|
(5,280 |
) |
|
|
(23,293 |
) |
|
|
(17,719 |
) |
(Loss) gain on extinguishment of debt |
|
|
— |
|
|
|
(1,046 |
) |
|
|
6,133 |
|
|
|
(1,266 |
) |
Fair value remeasurement (loss) gain |
|
|
— |
|
|
|
(1,502 |
) |
|
|
6,505 |
|
|
|
9,401 |
|
Other income (expense), net |
|
|
185 |
|
|
|
319 |
|
|
|
806 |
|
|
|
(711 |
) |
Total nonoperating expense |
|
|
(5,522 |
) |
|
|
(7,509 |
) |
|
|
(9,849 |
) |
|
|
(10,295 |
) |
Loss from continuing
operations before income taxes |
|
|
(11,817 |
) |
|
|
(19,265 |
) |
|
|
(200,218 |
) |
|
|
(306,395 |
) |
Benefit from income taxes |
|
|
2,178 |
|
|
|
9,403 |
|
|
|
13,770 |
|
|
|
55,704 |
|
Net loss from continuing
operations |
|
|
(9,639 |
) |
|
|
(9,862 |
) |
|
|
(186,448 |
) |
|
|
(250,691 |
) |
Income (loss) from
discontinued operations, net of tax |
|
|
5,881 |
|
|
|
(373 |
) |
|
|
6,030 |
|
|
|
(27,013 |
) |
Net income (loss) |
|
|
(3,758 |
) |
|
|
(10,235 |
) |
|
|
(180,418 |
) |
|
|
(277,704 |
) |
Net income (loss) attributable
to PLBY Group, Inc. |
|
$ |
(3,758 |
) |
|
$ |
(10,235 |
) |
|
$ |
(180,418 |
) |
|
$ |
(277,704 |
) |
Net loss per share from
continuing operations, basic and diluted |
|
$ |
(0.13 |
) |
|
$ |
(0.21 |
) |
|
$ |
(2.60 |
) |
|
$ |
(5.28 |
) |
Net income (loss) per share
from discontinued operations, basic and diluted |
|
|
0.08 |
|
|
|
(0.01 |
) |
|
|
0.07 |
|
|
|
(0.58 |
) |
Net income (loss) per share,
basic and diluted |
|
$ |
(0.05 |
) |
|
$ |
(0.22 |
) |
|
$ |
(2.53 |
) |
|
$ |
(5.86 |
) |
Weighted average shares used
in computing net loss per share, basic |
|
|
73,676,424 |
|
|
|
47,258,177 |
|
|
|
71,319,437 |
|
|
|
47,420,376 |
|
Weighted average shares used
in computing net loss per share, diluted |
|
|
73,676,424 |
|
|
|
47,258,177 |
|
|
|
71,319,437 |
|
|
|
47,420,376 |
|
EBITDA Reconciliation
This release presents the financial measure
earnings before interest, taxes, depreciation and amortization, or
“EBITDA,” and “Adjusted EBITDA” which are not financial measures
under the accounting principles generally accepted in the United
States of America (“GAAP”). “EBITDA” is defined as net income or
loss before interest, income tax expense or benefit, and
depreciation and amortization. “Adjusted EBITDA” is defined as
EBITDA adjusted for stock-based compensation and other special
items determined by Company management. Adjusted EBITDA is intended
as a supplemental measure of the Company’s performance that is
neither required by, nor presented in accordance with, GAAP. The
Company believes that the use of EBITDA and Adjusted EBITDA
provides an additional tool for investors to use in evaluating
ongoing operating results and trends and in comparing its financial
measures with those of comparable companies, which may present
similar non-GAAP financial measures to investors. However,
investors should be aware that when evaluating EBITDA and Adjusted
EBITDA, the Company may incur future expenses similar to those
excluded when calculating these measures. In addition, the
Company’s presentation of these measures should not be construed as
an inference that the Company’s future results will be unaffected
by unusual or nonrecurring items. The Company’s computation of
Adjusted EBITDA may not be comparable to other similarly titled
measures computed by other companies, because all companies may not
calculate Adjusted EBITDA in the same fashion.
In addition to adjusting for non-cash
stock-based compensation, non-cash charges for the fair value
remeasurements of certain liabilities and non-recurring non-cash
impairments, asset write-downs and inventory reserve charges, we
typically adjust for nonoperating expenses and income, such as
non-recurring special projects, including the implementation of
internal controls, non-recurring gain on the sale of assets,
expenses associated with financing activities, and reorganization
and severance expenses that result in the elimination or
rightsizing of specific business activities or operations.
Because of these limitations, EBITDA and
Adjusted EBITDA should not be considered in isolation or as a
substitute for performance measures calculated in accordance with
GAAP. The Company compensates for these limitations by relying
primarily on the Company’s GAAP results and using EBITDA and
Adjusted EBITDA on a supplemental basis. Investors should review
the reconciliation of net loss to EBITDA and Adjusted EBITDA below
and not rely on any single financial measure to evaluate the
Company’s business.
The following table reconciles the Company’s net
income (loss) to EBITDA income or (loss) and Adjusted EBITDA income
or (loss):
GAAP Net Income (Loss) to Adjusted EBITDA
Reconciliation(in thousands) |
|
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Net loss |
$ |
(3,758 |
) |
|
$ |
(10,235 |
) |
|
$ |
(180,418 |
) |
|
$ |
(277,704 |
) |
Adjusted
for: |
|
|
|
|
|
|
|
(Income) loss from discontinued operations, net of tax |
|
(5,881 |
) |
|
|
373 |
|
|
|
(6,030 |
) |
|
|
27,013 |
|
Net loss from
continuing operations |
|
(9,639 |
) |
|
|
(9,862 |
) |
|
|
(186,448 |
) |
|
|
(250,691 |
) |
Adjusted
for: |
|
|
|
|
|
|
|
Interest expense |
|
5,707 |
|
|
|
5,280 |
|
|
|
23,293 |
|
|
|
17,719 |
|
Loss (gain) on extinguishment of debt |
|
— |
|
|
|
1,046 |
|
|
|
(6,133 |
) |
|
|
1,266 |
|
Benefit from income taxes |
|
(2,178 |
) |
|
|
(9,403 |
) |
|
|
(13,770 |
) |
|
|
(55,704 |
) |
Depreciation and amortization |
|
1,867 |
|
|
|
2,277 |
|
|
|
7,199 |
|
|
|
12,721 |
|
EBITDA |
|
(4,243 |
) |
|
|
(10,662 |
) |
|
|
(175,859 |
) |
|
|
(274,689 |
) |
Adjusted
for: |
|
|
|
|
|
|
|
Stock-based compensation |
|
687 |
|
|
|
4,711 |
|
|
|
9,597 |
|
|
|
20,540 |
|
Impairments |
|
8,252 |
|
|
|
4 |
|
|
|
154,884 |
|
|
|
283,500 |
|
Contingent consideration fair value remeasurement |
|
50 |
|
|
|
137 |
|
|
|
(436 |
) |
|
|
(29,173 |
) |
Mandatorily redeemable preferred stock fair value
remeasurement |
|
— |
|
|
|
1,502 |
|
|
|
(6,505 |
) |
|
|
(9,401 |
) |
Recognition of prepaid royalty guarantees |
|
(5,084 |
) |
|
|
— |
|
|
|
(5,084 |
) |
|
|
— |
|
Write-down of capitalized software |
|
419 |
|
|
|
— |
|
|
|
5,051 |
|
|
|
— |
|
Inventory reserve charges |
|
— |
|
|
|
3,083 |
|
|
|
3,637 |
|
|
|
3,083 |
|
Loss (gain) on sale of the Aircraft |
|
— |
|
|
|
113 |
|
|
|
— |
|
|
|
(5,689 |
) |
Adjustments |
|
1,041 |
|
|
|
(1,525 |
) |
|
|
7,415 |
|
|
|
7,335 |
|
Adjusted
EBITDA |
$ |
1,122 |
|
|
$ |
(2,637 |
) |
|
$ |
(7,300 |
) |
|
$ |
(4,494 |
) |
PLBY (NASDAQ:PLBY)
Gráfica de Acción Histórica
De Nov 2024 a Dic 2024
PLBY (NASDAQ:PLBY)
Gráfica de Acción Histórica
De Dic 2023 a Dic 2024