Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Lifetime Brands Inc
Lifetime Brands, Inc. Reports Fourth Quarter 2024 Financial Results
Business
Mar 13 2025
25 min read

Lifetime Brands, Inc. Reports Fourth Quarter 2024 Financial Results

news images

Delivers Fourth Quarter Sales of $215 Million, a 6% Increase YoY

TTM Adjusted EBITDA of $55.4 Million

Launches Project Concord: Focus on International Business Turnaround to Accelerate Global Growth

Declares Regular Quarterly Dividend

GARDEN CITY, N.Y., March 13, 2025 (GLOBE NEWSWIRE) -- Lifetime Brands, Inc. (NasdaqGS: LCUT), a leading global designer, developer and marketer of a broad range of branded consumer products used in the home, today reported its financial results for the quarter and full year ended December 31, 2024.

Fourth Quarter & Full Year 2024 Highlights:

  • Fourth quarter sales of $215.2 million, exceeding fourth quarter 2023 sales by $12.1 million

    • U.S. sales up $10.8 million, or 5.8%, and International up $0.8 million, or 4.4% (constant currency)

  • Trailing twelve-month Adjusted EBITDA of $55.4 million versus $53.9 million from prior quarter

  • Gross Margin expanded in both the fourth quarter and full year to 37.7% and 38.2%, respectively

Rob Kay, Lifetime’s Chief Executive Officer, commented, “Lifetime’s strong fourth quarter performance capped a solid 2024, as seasonal consumer demand accelerated in December. Fourth quarter sales grew by 6% to $215 million over the prior year period, driven by the continued execution of our online sales strategy, a key growth opportunity, leading to additional market share gain in our e-commerce channel. As we reflect on 2024, we note the resilience in our core business evident in our financial performance, and a result of the value embedded in our products combined with operational actions that have positioned us to confidently support our future growth initiatives. Our International business reported an increase in sales for a second consecutive quarter, supporting our belief that our refined strategy to target larger national chains is gaining traction. In addition, numerous new product introductions drove growth including Build·a·Board, helping to increase Cutlery market share as well as the Dolly Parton program which contributed $7 million in sales in 2024. We are pleased to report we remain on pace to complete the program's phase one shipment by the end of first quarter of 2025.

Touching on the current economic environment, our team is well positioned thanks to significant experience navigating similar macro shifts to proactively adapt our operations to anticipated fluctuations. To this point, while the situation remains fluid, we continue to take prudent measures to mitigate our exposure to the imposed tariffs on affected products. These actions, which include the movement of production to various geographies, are designed to allow Lifetime flexibility as the rules of international trade continue to fluctuate. Additionally, our strong balance sheet and liquidity of $111.7 million as of December 31, 2024, provides insulation against macro shocks. With the defensive tactics we have taken, we will be able to remain true to our business which has produced cash flow in all environments over many years.

To that end, beginning in January 2025, Lifetime launched a transformation initiative designated as Project Concord. The strategic priorities of this comprehensive turnaround of our International business are expected to promote growth and streamline the cost structure of our International operations. As we execute the steps outlined in this project, the expectation is to generate continued incremental sales growth while identifying cost efficiencies that will produce a breakeven level of profitability in our International business at an accelerated pace.”

Fourth Quarter Financial Results:

Consolidated net sales for the three months ended December 31, 2024, were $215.2 million, representing an increase of $12.1 million or 6.0%, as compared to $203.1 million for the corresponding period in 2023. In constant currency, a non-GAAP financial measure, which excludes the impact of foreign exchange fluctuations and was determined by applying 2024 average rates to 2023 local currency amounts, consolidated net sales increased $11.7 million or 5.7% in the fourth quarter of 2024, as compared to consolidated net sales in the corresponding period in 2023. A table reconciling this non-GAAP financial measure to consolidated net sales, as reported, is included below.

Gross margin for the three months ended December 31, 2024 was $81.2 million, or 37.7%, in 2024 as compared to $73.9 million, or 36.4%, for the corresponding period in 2023.

Selling, general and administrative expenses for the three months ended December 31, 2024 were $43.2 million, an increase of $4.5 million, or 11.6%, as compared to $38.7 million for the corresponding period in 2023.

Income from operations was $15.5 million, as compared to $15.7 million for the corresponding period in 2023.

Adjusted income from operations(1) was $20.2 million as compared to $19.4 million for the corresponding period in 2023.

Net income was $8.9 million, or $0.41 per diluted share, in the quarter ended December 31, 2024, as compared to net income of $2.7 million, or $0.13 per diluted share, for the corresponding period in 2023.

Adjusted net income(1) was $12.0 million, or $0.55 per diluted share, in the quarter ended December 31, 2024, as compared to adjusted net income(1) of $6.3 million, or $0.29 per diluted share, for the corresponding period in 2023.

(1) A table reconciling this non-GAAP financial measure to its most comparable GAAP financial measure, as reported, is included below.

Full Year Financial Results:

Consolidated net sales for the year ended December 31, 2024, were $683.0 million, a decrease of $3.7 million, or 0.5%, as compared to consolidated net sales of $686.7 million for the corresponding period in 2023. In constant currency, a non-GAAP financial measure, which excludes the impact of foreign exchange fluctuations and was determined by applying 2024 average rates to 2023 local currency amounts, consolidated net sales decreased $5.1 million, or 0.7%, as compared to consolidated net sales in the corresponding period in 2023. A table reconciling this non-GAAP financial measure to consolidated net sales, as reported, is included below.

Gross margin for 2024 was $260.7 million, or 38.2%, compared to $254.6 million, or 37.1%, for the corresponding period in 2023.

Selling, general and administrative expenses for 2024 were $159.8 million, an increase of $7.2 million, or 4.7%, as compared to $152.6 million for the corresponding period in 2023.

Income from operations was $27.1 million in 2024, as compared to $31.9 million for the corresponding period in 2023.

Adjusted income from operations(1) was $44.7 million, as compared to $48.9 million for the corresponding period in 2023.

Net loss was $(15.2) million, or $(0.71) per diluted share, in the year ended December 31, 2024, as compared to net loss of $(8.4) million, or $(0.40) per diluted share, in the corresponding period in 2023.

Adjusted net income(1) was $12.6 million, or $0.58 per diluted share, as compared to $11.0 million, or $0.52 per diluted share, in the corresponding period in 2023.

Adjusted EBITDA(1) was $55.4 million in the year ended December 31, 2024. A table reconciling this non-GAAP financial measure to net loss, as reported, is included below.

(1) A table reconciling this non-GAAP financial measure to its most comparable GAAP financial measure, as reported, is included below.

Other Matters

In January 2025, the Company announced the relocation of the Company’s east coast distribution facility currently located in Robbinsville, NJ (the “Robbinsville Facility”) to a warehouse and distribution space in Hagerstown, Maryland (the “Hagerstown Facility”). In connection with the relocation, the Company will completely exit the Robbinsville Facility. Lifetime expects to incur one-time exit costs up to $7 million for employee severance, certain employee relocation costs, and remaining lease costs for the Robbinsville Facility in 2025 and 2026.

The Hagerstown Facility will require capital expenditures for equipment and certain leasehold improvements of approximately $10 million. One-time relocation costs are estimated to be up to $7 million, which includes recruitment, relocation of inventory, set up costs and lease expenses prior to the Hagerstown Facility being fully operational. These one-time costs are expected to be incurred in 2026. The Company expects that the Hagerstown Facility will be operational by the second quarter of 2026. Additionally, in connection with the relocation to the Hagerstown Facility, the Company will receive tax abatement and incentives over the term of the Lease from the State of Maryland and Washington County, Maryland totaling approximately $13 million. These incentives include real property tax abatement, employee state withholding tax credit, conditional grants and income tax credits.

In January 2025, the Company implemented Project Concord, Lifetime’s comprehensive turnaround initiative of its International business. The strategic priorities of this comprehensive turnaround plan of the International business are expected to promote growth and streamline the cost structure of Lifetime's International operations.

Dividend

On March 11, 2025, the Board of Directors declared a quarterly dividend of $0.0425 per share payable on May 15, 2025 to shareholders of record on May 1, 2025.

Full Year 2025 Guidance & Investor Day

The Company intends to provide detailed Full Year 2025 guidance in conjunction with its First Quarter 2025 results in mid-May, in-line with its historical cadence. In the Fourth Quarter of 2025, Lifetime will host an Investor Day to outline Management’s long-term vision and priorities for operational segments supporting its comprehensive global turnaround plan.

Conference Call

The Company has scheduled a conference call for Thursday, March 13, 2025 at 11:00 a.m (Eastern Time). The dial-in number for the conference call is 1 (877) 451-6152 (U.S.) or +1 (201) 389-0879 (International)

A live webcast of the conference call will be accessible through:
https://viavid.webcasts.com/starthere.jsp?ei=1706452&tp_key=1f3c441b7b

For those who cannot listen to the live broadcast, an audio replay of the webcast will be available for one year.

Non-GAAP Financial Measures

This earnings release contains non-GAAP financial measures, including constant currency net sales, adjusted income from operations, adjusted net income, adjusted diluted income per common share, adjusted EBITDA, adjusted EBITDA, before limitation, pro forma adjusted EBITDA, before limitation, and pro forma adjusted EBITDA. A non-GAAP financial measure is a numerical measure of a company’s historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statements of income, balance sheets, or statements of cash flows of a company; or, includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. These non-GAAP financial measures are provided because the Company’s management uses these financial measures in evaluating the Company’s on-going financial results and trends, and management believes that exclusion of certain items allows for more accurate period-to-period comparison of the Company’s operating performance by investors and analysts. Management uses these non-GAAP financial measures as indicators of business performance. These non-GAAP financial measures should be viewed as a supplement to, and not a substitute for, GAAP financial measures of performance. As required by SEC rules, the Company has provided reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures.

Forward-Looking Statements

In this press release, the use of the words “advance,” “believe,” “continue,” “could,” “deliver,” “drive,” “enable,” “expect,” “gain,” “goal,” “grow,” “intend,” “maintain,” “manage,” “may,” “outlook,” “plan,” “positioned,” “project,” “projected,” “should,” “take,” “target,” “unlock,” “will,” “would”, or similar expressions is intended to identify forward-looking statements. Such statements include all statements regarding the growth of the Company, the Company’s financial guidance, the Company’s ability to navigate the current environment and advance the Company’s strategy, the Company’s commitment to increasing investments in future growth initiatives, the Company’s initiatives to create value, the Company’s efforts to mitigate geopolitical factors and tariffs, the Company’s current and projected financial and operating performance, results, and profitability and all guidance related thereto, including forecasted exchange rates and effective tax rates, as well as the Company’s continued growth and success, future plans and intentions regarding the Company and its consolidated subsidiaries. Such statements represent the Company’s current judgments, estimates, and assumptions about possible future events. The Company believes these judgments, estimates, and assumptions are reasonable, but these statements are not guarantees of any events or financial or operational results, and actual results may differ materially due to a variety of important factors. Such factors might include, among others, the Company’s ability to comply with the requirements of its credit agreements; the availability of funding under such credit agreements; the Company’s ability to maintain adequate liquidity and financing sources and an appropriate level of debt, as well as to deleverage its balance sheet; the possibility of impairments to the Company’s goodwill; the possibility of impairments to the Company’s intangible assets; the highly seasonal nature of the Company’s business; the Company’s ability to drive future growth and profitability from its European operations; changes in U.S. or foreign trade or tax law and policy; changes in general economic conditions that could impact the Company’s customers and affect customer purchasing practices or consumer spending; customer ordering behavior; the performance of the Company’s newer products; expenses and other challenges relating to the integration of any future acquisitions; changes in demand for the Company’s products; changes in the Company’s management team; the significant influence of the Company’s largest stockholder; fluctuations in foreign exchange rates; changes in U.S. trade policy or the trade policies of nations in which the Company or the Company’s suppliers do business; shortages of and price volatility for certain commodities; global health epidemic; social unrest, including related protests and disturbances; the emergence, continuation and consequences of geopolitical conditions, including political instability in the U.S. and abroad, unrest and sanctions, war, conflict, including the ongoing conflicts between Russia and the Ukraine, conflicts in the Middle East, and increasing tensions between China and Taiwan; macro-economic challenges, including labor disputes, inflationary impacts and disruptions to the global supply chain; increase in supply chain costs; the imposition of duties and tariffs and other trade barriers and retaliatory countermeasures and/or economic sanctions implemented by the U.S. and other governments; the Company’s ability to successfully integrate acquired businesses; the Company’s expectations regarding customer purchasing practices and the future level of demand for the Company’s products; the Company’s ability to execute on the goals and strategies set forth in the Company’s five-year plan; and significant changes in the competitive environment and the effect of competition on the Company’s markets, including on the Company’s pricing policies, financing sources and ability to maintain an appropriate level of debt. The Company undertakes no obligation to update these forward-looking statements other than as required by law.

Lifetime Brands, Inc.

Lifetime Brands is a leading global designer, developer and marketer of a broad range of branded consumer products used in the home. The Company markets its products under well-known kitchenware brands, including Farberware®, KitchenAid®, Sabatier®, Amco Houseworks®, Chef’n® Chicago™ Metallic, Copco®, Fred® & Friends, Houdini™, KitchenCraft®, Kamenstein®, La Cafetière®, MasterClass®, Misto®, Swing-A-Way®, Taylor® Kitchen, Rabbit®, and Dolly®; respected tableware and giftware brands, including Mikasa®, Pfaltzgraff®, Fitz and Floyd®, Empire Silver™, Gorham®, International® Silver, Towle® Silversmiths, Wallace®, Wilton Armetale®, V&A®, Royal Botanic Gardens Kew®, Year & Day®, Dolly®, Royal Leerdam®, and ONIS®; and valued home solutions brands, including BUILT NY®, S’well®, Taylor® Bath, Taylor® Kitchen, Taylor® Weather, Planet Box®, and Dolly®. The Company also provides exclusive private label products to leading retailers worldwide.

The Company’s corporate website is www.lifetimebrands.com.

Contacts:

Lifetime Brands, Inc.
Laurence Winoker, Chief Financial Officer
516-203-3590
investor.relations@lifetimebrands.com

or

MZ North America

Shannon Devine / Rory Rumore

Main: 203-741-8811

LCUT@mzgroup.us

 

LIFETIME BRANDS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands - except per share data)

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net sales

$

215,207

 

 

$

203,143

 

 

$

682,952

 

 

$

686,683

 

Cost of sales

 

134,018

 

 

 

129,288

 

 

 

422,249

 

 

 

432,044

 

Gross margin

 

81,189

 

 

 

73,855

 

 

 

260,703

 

 

 

254,639

 

Distribution expenses

 

22,543

 

 

 

19,452

 

 

 

73,810

 

 

 

69,194

 

Selling, general and administrative expenses

 

43,172

 

 

 

38,664

 

 

 

159,809

 

 

 

152,648

 

Restructuring expenses

 

 

 

 

 

 

 

 

 

 

856

 

Income from operations

 

15,474

 

 

 

15,739

 

 

 

27,084

 

 

 

31,941

 

Interest expense

 

(5,603

)

 

 

(5,618

)

 

 

(22,208

)

 

 

(21,728

)

Mark to market gain (loss) on interest rate derivatives

 

718

 

 

 

(364

)

 

 

(466

)

 

 

(499

)

(Loss) gain on extinguishments of debt, net

 

 

 

 

(759

)

 

 

 

 

 

761

 

Loss on equity securities

 

 

 

 

 

 

 

(14,152

)

 

 

 

Income (loss) before income taxes and equity in losses

 

10,589

 

 

 

8,998

 

 

 

(9,742

)

 

 

10,475

 

Income tax provision

 

(1,671

)

 

 

(3,313

)

 

 

(3,331

)

 

 

(6,222

)

Equity in losses, net of taxes

 

 

 

 

(2,978

)

 

 

(2,092

)

 

 

(12,665

)

NET INCOME (LOSS)

$

8,918

 

 

$

2,707

 

 

$

(15,165

)

 

$

(8,412

)

Weighted-average shares outstanding—basic

 

21,562

 

 

 

21,216

 

 

 

21,481

 

 

 

21,195

 

BASIC INCOME (LOSS) PER COMMON SHARE

$

0.41

 

 

$

0.13

 

 

$

(0.71

)

 

$

(0.40

)

Weighted-average shares outstanding—diluted

 

21,617

 

 

 

21,468

 

 

 

21,481

 

 

 

21,195

 

DILUTED INCOME (LOSS) PER COMMON SHARE

$

0.41

 

 

$

0.13

 

 

$

(0.71

)

 

$

(0.40

)


 

LIFETIME BRANDS, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands - except share data)

 

 

December 31,

 

 

2024

 

 

 

2023

 

ASSETS

 

 

 

CURRENT ASSETS

 

 

 

Cash and cash equivalents

$

2,929

 

 

$

16,189

 

Accounts receivable, less allowances of $14,093 at December 31, 2024 and $15,952 at December 31, 2023

 

156,743

 

 

 

155,180

 

Inventory

 

202,408

 

 

 

188,647

 

Prepaid expenses and other current assets

 

11,488

 

 

 

16,339

 

TOTAL CURRENT ASSETS

 

373,568

 

 

 

376,355

 

PROPERTY AND EQUIPMENT, net

 

15,049

 

 

 

16,970

 

OPERATING LEASE RIGHT-OF-USE ASSETS

 

59,571

 

 

 

69,756

 

INVESTMENTS

 

 

 

 

1,826

 

INTANGIBLE ASSETS, net

 

183,527

 

 

 

199,133

 

OTHER ASSETS

 

2,595

 

 

 

3,102

 

TOTAL ASSETS

$

634,310

 

 

$

667,142

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

CURRENT LIABILITIES

 

 

 

Current maturity of term loan

$

4,891

 

 

$

4,742

 

Accounts payable

 

60,029

 

 

 

54,154

 

Accrued expenses

 

70,848

 

 

 

78,356

 

Income taxes payable

 

830

 

 

 

641

 

Current portion of operating lease liabilities

 

15,145

 

 

 

14,075

 

TOTAL CURRENT LIABILITIES

 

151,743

 

 

 

151,968

 

OTHER LONG-TERM LIABILITIES

 

15,955

 

 

 

9,126

 

INCOME TAXES PAYABLE, LONG-TERM

 

706

 

 

 

1,493

 

OPERATING LEASE LIABILITIES

 

56,740

 

 

 

70,009

 

DEFERRED INCOME TAXES

 

5,601

 

 

 

7,438

 

REVOLVING CREDIT FACILITY

 

42,693

 

 

 

60,395

 

TERM LOAN

 

130,949

 

 

 

135,834

 

STOCKHOLDERS’ EQUITY

 

 

 

Preferred stock, $1.00 par value, shares authorized: 100 shares of Series A and 2,000,000 shares of Series B; none issued and outstanding

 

 

 

 

 

Common stock, $0.01 par value, shares authorized: 50,000,000 at December 31, 2024 and 2023; shares issued and outstanding: 22,155,735 at December 31, 2024 and 21,813,266 at December 31, 2023

 

222

 

 

 

218

 

Paid-in capital

 

280,566

 

 

 

277,728

 

Accumulated deficit

 

(32,550

)

 

 

(13,568

)

Accumulated other comprehensive loss

 

(18,315

)

 

 

(33,499

)

TOTAL STOCKHOLDERS’ EQUITY

 

229,923

 

 

 

230,879

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

634,310

 

 

$

667,142

 


 

LIFETIME BRANDS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

 

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

OPERATING ACTIVITIES

 

 

 

Net loss

$

(15,165

)

 

$

(8,412

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

22,314

 

 

 

19,571

 

Amortization of financing costs

 

2,859

 

 

 

1,968

 

Mark to market loss on interest rate derivatives

 

466

 

 

 

499

 

Operating leases, net

 

(2,010

)

 

 

(1,889

)

Provision for doubtful accounts

 

950

 

 

 

2,116

 

Deferred income taxes

 

(2,039

)

 

 

(2,130

)

Stock compensation expense

 

3,920

 

 

 

3,687

 

Equity in losses, net of taxes

 

2,092

 

 

 

12,665

 

Contingent consideration fair value adjustment

 

 

 

 

(650

)

Gain on extinguishments of debt, net

 

 

 

 

(761

)

Loss on equity securities

 

14,152

 

 

 

 

Changes in operating assets and liabilities

 

 

 

Accounts receivable

 

(3,206

)

 

 

(14,972

)

Inventory

 

(14,557

)

 

 

35,428

 

Prepaid expenses, other current assets and other assets

 

5,200

 

 

 

(1,833

)

Accounts payable, accrued expenses and other liabilities

 

4,185

 

 

 

10,846

 

Income taxes payable

 

(592

)

 

 

298

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

18,569

 

 

 

56,431

 

INVESTING ACTIVITIES

 

 

 

Purchases of property and equipment

 

(2,227

)

 

 

(2,801

)

NET CASH USED IN INVESTING ACTIVITIES

 

(2,227

)

 

 

(2,801

)

FINANCING ACTIVITIES

 

 

 

Proceeds from revolving credit facility

 

268,209

 

 

 

162,391

 

Repayments of revolving credit facility

 

(285,264

)

 

 

(113,530

)

Proceeds from Term Loan

 

 

 

 

55,991

 

Repayments of Term Loan

 

(7,500

)

 

 

(149,540

)

Payment of financing costs

 

 

 

 

(9,537

)

Payments for finance lease obligations

 

(45

)

 

 

(27

)

Payments of tax withholding for stock based compensation

 

(1,081

)

 

 

(537

)

Payments for stock repurchase

 

 

 

 

(2,539

)

Cash dividends paid

 

(3,809

)

 

 

(3,734

)

NET CASH USED IN FINANCING ACTIVITIES

 

(29,490

)

 

 

(61,062

)

Effect of foreign exchange on cash

 

(112

)

 

 

23

 

DECREASE IN CASH AND CASH EQUIVALENTS

 

(13,260

)

 

 

(7,409

)

Cash and cash equivalents at beginning of year

 

16,189

 

 

 

23,598

 

CASH AND CASH EQUIVALENTS AT END OF YEAR

$

2,929

 

 

$

16,189

 


 

LIFETIME BRANDS, INC.
Supplemental Information
(in thousands)

Reconciliation of GAAP to Non-GAAP Operating Results

Adjusted EBITDA for the year ended December 31, 2024:  

 

Three Months Ended

 

Year Ended

March 31, 2024

 

June 30, 2024

 

September 30, 2024

 

December 31, 2024

 

December 31, 2024

 

 

 

 

(in thousands)

 

 

 

 

Net (loss) income as reported

$

(6,260

)

 

$

(18,167

)

 

$

344

 

 

$

8,918

 

 

$

(15,165

)

Loss on equity securities

 

 

 

 

14,152

 

 

 

 

 

 

 

 

 

14,152

 

Equity in losses, net of taxes

 

2,092

 

 

 

 

 

 

 

 

 

 

 

 

2,092

 

Income tax provision (benefit)

 

210

 

 

 

(57

)

 

 

1,507

 

 

 

1,671

 

 

 

3,331

 

Interest expense

 

5,614

 

 

 

5,157

 

 

 

5,834

 

 

 

5,603

 

 

 

22,208

 

Depreciation and amortization

 

4,939

 

 

 

4,894

 

 

 

6,408

 

 

 

6,073

 

 

 

22,314

 

Mark to market loss (gain) on interest rate derivatives

 

174

 

 

 

82

 

 

 

928

 

 

 

(718

)

 

 

466

 

Stock compensation expense

 

807

 

 

 

1,037

 

 

 

1,042

 

 

 

1,034

 

 

 

3,920

 

Acquisition related expenses

 

95

 

 

 

641

 

 

 

210

 

 

 

143

 

 

 

1,089

 

Warehouse redesign expenses(1)

 

18

 

 

 

35

 

 

 

662

 

 

 

249

 

 

 

964

 

Adjusted EBITDA(2)

$

7,689

 

 

$

7,774

 

 

$

16,935

 

 

$

22,973

 

 

$

55,371

 

 

(1)     For the year ended December 31, 2024, the warehouse redesign expenses were related to the U.S. segment.

 (2)     Adjusted EBITDA is a non-GAAP financial measure that is defined in the Company’s debt agreements. Adjusted EBITDA is defined as net (loss) income, adjusted to exclude loss on equity securities, equity in losses, net of taxes, income tax provision (benefit), interest expense, depreciation and amortization, mark to market loss (gain) on interest rate derivatives, stock compensation expense, and other items detailed in the table above that are consistent with exclusions permitted by our debt agreements.


 

Adjusted EBITDA for the year ended December 31, 2023:

 

Three Months Ended

 

Year Ended

 

March 31, 2023

 

June 30, 2023

 

September 30, 2023

 

December 31, 2023

 

December 31, 2023

 

 

 

 

 

(in thousands)

 

 

 

 

Net (loss) income as reported

$

(8,805

)

 

$

(6,520

)

 

$

4,206

 

 

$

2,707

 

 

$

(8,412

)

Equity in losses, net of taxes

 

2,777

 

 

 

5,863

 

 

 

1,047

 

 

 

2,978

 

 

 

12,665

 

Income tax (benefit) provision

 

(1,348

)

 

 

1,242

 

 

 

3,015

 

 

 

3,313

 

 

 

6,222

 

Interest expense

 

5,336

 

 

 

5,528

 

 

 

5,246

 

 

 

5,618

 

 

 

21,728

 

Depreciation and amortization

 

4,870

 

 

 

4,925

 

 

 

4,821

 

 

 

4,955

 

 

 

19,571

 

Mark to market loss (gain) on interest rate derivatives

 

234

 

 

 

(197

)

 

 

98

 

 

 

364

 

 

 

499

 

Stock compensation expense

 

861

 

 

 

1,011

 

 

 

898

 

 

 

917

 

 

 

3,687

 

Contingent consideration fair value adjustment

 

 

 

 

(50

)

 

 

 

 

 

(600

)

 

 

(650

)

(Gain) loss on extinguishments of debt, net

 

 

 

 

(1,520

)

 

 

 

 

 

759

 

 

 

(761

)

Acquisition related expenses

 

490

 

 

 

242

 

 

 

186

 

 

 

407

 

 

 

1,325

 

Restructuring expenses

 

856

 

 

 

 

 

 

 

 

 

 

 

 

856

 

Warehouse redesign expenses (1)

 

194

 

 

 

157

 

 

 

176

 

 

 

51

 

 

 

578

 

Adjusted EBITDA (2)

$

5,465

 

 

$

10,681

 

 

$

19,693

 

 

$

21,469

 

 

$

57,308

 

 

(1)     For the year ended December 31, 2023, the warehouse redesign expenses related to the U.S. segment.

(2)     Adjusted EBITDA is a non-GAAP financial measure which is defined in the Company’s debt agreements. Adjusted EBITDA is defined as net (loss) income, adjusted to exclude equity in losses, net of taxes, income tax (benefit) provision, interest expense, depreciation and amortization, mark to market loss (gain) on interest rate derivatives, stock compensation expense, (gain) loss on extinguishments of debt, net, and other items detailed in the table above that are consistent with exclusions permitted by our debt agreements.



 

LIFETIME BRANDS, INC.
Supplemental Information
(in thousands - except per share data)

Reconciliation of GAAP to Non-GAAP Operating Results (continued)

Adjusted net income and adjusted diluted income per common share (in thousands - except per share data):

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net income (loss) as reported

$

8,918

 

 

$

2,707

 

 

$

(15,165

)

 

$

(8,412

)

Adjustments:

 

 

 

 

 

 

 

Acquisition intangible amortization expense

 

4,367

 

 

 

3,802

 

 

 

15,589

 

 

 

14,835

 

Contingent consideration fair value adjustments

 

 

 

 

(600

)

 

 

 

 

 

(650

)

Loss (gain) on extinguishments of debt, net

 

 

 

 

759

 

 

 

 

 

 

(761

)

Acquisition related expenses

 

143

 

 

 

407

 

 

 

1,089

 

 

 

1,325

 

Restructuring expenses

 

 

 

 

 

 

 

 

 

 

856

 

Warehouse redesign expenses(1)

 

249

 

 

 

51

 

 

 

964

 

 

 

578

 

Impairment of Grupo Vasconia investment

 

 

 

 

 

 

 

 

 

 

6,834

 

Mark to market (gain) loss on interest rate derivatives

 

(718

)

 

 

364

 

 

 

466

 

 

 

499

 

Loss on equity securities

 

 

 

 

 

 

 

14,152

 

 

 

 

Income tax effect on adjustments

 

(990

)

 

 

(1,163

)

 

 

(4,452

)

 

 

(4,094

)

Adjusted net income(2)

$

11,969

 

 

$

6,327

 

 

$

12,643

 

 

$

11,010

 

Adjusted diluted income per share(3)

$

0.55

 

 

$

0.29

 

 

$

0.58

 

 

$

0.52

 

 

(1)     For the years ended December 31, 2024 and 2023, the warehouse redesign expenses were related to the U.S. segment.

(2)     Adjusted net income and adjusted diluted income per common share in the three months ended and year ended December 31, 2024 excludes acquisition intangible amortization expense, acquisition related expenses, warehouse redesign expenses, mark to market (gain) loss on interest rate derivatives, and loss on equity securities. The income tax effect on adjustments reflects the statutory tax rates applied on the adjustments.

Adjusted net income and adjusted diluted income per common share in the three months ended and year ended December 31, 2023 excludes acquisition intangible amortization expense, contingent consideration fair value adjustments, loss (gain) on extinguishments of debt, net, acquisition related expenses, restructuring expenses, warehouse redesign expenses, impairment of Grupo Vasconia investment, and mark to market (gain) loss on interest rate derivatives. The income tax effect on adjustments reflects the statutory tax rates applied on the adjustments.

(3)     Adjusted diluted income per common share is calculated based on diluted weighted-average shares outstanding of 21,617 and 21,468 for the three month period ended December 31, 2024 and 2023, respectively, and 21,636 and 21,316 for the year ended December 31, 2024 and 2023, respectively. The diluted weighted-average shares outstanding for the three months ended and year ended December 31, 2024 include the effect of dilutive securities of 55 and 155 shares, respectively. The diluted weighted-average shares outstanding for the three months ended and year ended December 31, 2023 include the effect of dilutive securities of 252 and 121 shares, respectively.


 

 

 

 

 

Adjusted income from operations (in thousands):

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Income from operations

$

15,474

 

 

$

15,739

 

 

$

27,084

 

 

$

31,941

 

Adjustments:

 

 

 

 

 

 

 

Acquisition intangible amortization expense

 

4,367

 

 

 

3,802

 

 

 

15,589

 

 

 

14,835

 

Contingent consideration fair value adjustments

 

 

 

 

(600

)

 

 

 

 

 

(650

)

Acquisition related expenses

 

143

 

 

 

407

 

 

 

1,089

 

 

 

1,325

 

Restructuring expenses

 

 

 

 

 

 

 

 

 

 

856

 

Warehouse redesign expenses(1)

 

249

 

 

 

51

 

 

 

964

 

 

 

578

 

Total adjustments

 

4,759

 

 

 

3,660

 

 

 

17,642

 

 

 

16,944

 

Adjusted income from operations(2)

$

20,233

 

 

$

19,399

 

 

$

44,726

 

 

$

48,885

 

 

(1)     For the years ended December 31, 2024 and 2023, the warehouse redesign expenses were related to the U.S. segment.

(2)     Adjusted income from operations for the three months ended and year ended December 31, 2024 and December 31, 2023, excludes acquisition intangible amortization expense, contingent consideration fair value adjustments, acquisition related expenses, restructuring expenses, and warehouse redesign expenses.


 

LIFETIME BRANDS, INC.
Supplemental Information
(in thousands)

Reconciliation of GAAP to Non-GAAP Operating Results (continued)

Constant Currency:

 

 

As Reported
Three Months Ended
December 31,

 

Constant Currency (1)
Three Months Ended
December 31,

 

 

 

Year-Over-Year
Increase (Decrease)

Net sales

2024

 

2023

 

Increase
(Decrease)

 

 

2024

 

2023

 

Increase
(Decrease)

 

Currency
Impact

 

Excluding
Currency

 

Including
Currency

 

Currency
Impact

U.S.

$

195,997

 

 

$

185,222

 

 

$

10,775

 

 

$

195,997

 

 

$

185,134

 

 

$

10,863

 

 

$

88

 

 

 

5.9

%

 

 

5.8

%

 

 

(0.1)

%

International

$

19,210

 

 

$

17,921

 

 

$

1,289

 

 

$

19,210

 

 

$

18,393

 

 

$

817

 

 

$

(472

)

 

 

4.4

%

 

 

7.2

%

 

 

2.8

%

Total net sales

$

215,207

 

 

$

203,143

 

 

$

12,064

 

 

$

215,207

 

 

$

203,527

 

 

$

11,680

 

 

$

(384

)

 

 

5.7

%

 

 

5.9

%

 

 

0.2

%


 

As Reported
Year Ended
December 31,

 

Constant Currency (1)
Year Ended
December 31,

 

 

 

Year-Over-Year
Increase (Decrease)

Net sales

 

2024

 

 

 

2023

 

 

Increase
(Decrease)

 

 

2024

 

 

 

2023

 

 

Increase
(Decrease)

 

Currency
Impact

 

Excluding
Currency

 

Including
Currency

 

Currency
Impact

U.S.

$

627,202

 

 

$

633,079

 

 

$

(5,877

)

 

$

627,202

 

 

$

633,184

 

 

$

(5,982

)

 

$

(105

)

 

 

(0.9)

%

 

 

(0.9)

%

 

 

%

International

$

55,750

 

 

$

53,604

 

 

$

2,146

 

 

$

55,750

 

 

$

54,891

 

 

$

859

 

 

$

(1,287

)

 

 

1.6

%

 

 

4.0

%

 

 

2.4

%

Total net sales

$

682,952

 

 

$

686,683

 

 

$

(3,731

)

 

$

682,952

 

 

$

688,075

 

 

$

(5,123

)

 

$

(1,392

)

 

 

(0.7)

%

 

 

(0.5)

%

 

 

0.2

%

 

(1)     “Constant Currency” is determined by applying the 2024 average exchange rates to the prior year local currency sales amounts, with the difference between the change in “As Reported” net sales and “Constant Currency” net sales, reported in the table as “Currency Impact”. Constant currency sales growth is intended to exclude the impact of fluctuations in foreign currency exchange rates.