Lifetime Brands, Inc. Reports Third Quarter 2024 Financial Results

GlobeNewswire Inc.

November 07, 2024 9:05PM GMT

Declares Regular Quarterly Dividend

GARDEN CITY, N.Y., Nov. 07, 2024 (GLOBE NEWSWIRE) -- Lifetime Brands, Inc. (NasdaqGS: LCUT), a leading global designer, developer and marketer of a broad range of branded consumer products, today reported its financial results for the quarter ended September 30, 2024.

Rob Kay, Lifetime’s Chief Executive Officer, commented, “While we are disappointed that our third quarter results did not meet our internal projections due to soft demand in end markets combined with delayed shipments to retailers, we have maintained market share position and saw year over year growth in our International segment which is starting to benefit from our restructuring actions. In addition, we maintained a healthy gross margin above 36% for seven consecutive quarters. As a result of our lower than projected third quarter results, largely due to near quarter-end notification from our retail channel of delayed shipments shifting product deliveries by one to two quarters, we have modified our guidance for the full year. The largest component in our revised full year expectations includes softness in point of sale activity in the mass channel and a delay of several major programs, most notably the next phase of the Dolly Parton program to first quarter of 2025, a $4 million impact to our 2024 sales forecast.”

Mr. Kay concluded, “The foundation of the Company is solid – supported by a strong balance sheet. It’s important to note, while we have been broad with our initiatives and strategies for growth, we maintain a prudent operational approach to our business, which demands that we hold true to our fundamentals. As operators, we are constantly thinking about our long-term trajectory, and should a potential initiative not benefit Lifetime, we will not move forward with it. To this point, we have engaged with an array of transaction opportunities that, after completion of due diligence, would not have been in the best interest of our shareholders. As we look to the end of the year, we remain excited about the opportunities in front of us and hope to be able to share more specific strategies to support future growth objectives in the near future.”

Third Quarter Financial Highlights:

Consolidated net sales for the three months ended September 30, 2024 were $183.8 million, representing a decrease of $7.9 million, or 4.1%, as compared to net sales of $191.7 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 by $8.1 million, or 4.2%, 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 September 30, 2024 was $67.4 million, or 36.7%, as compared to $71.0 million, or 37.0%, for the corresponding period in 2023.

Selling, general and administrative expenses for the three months ended September 30, 2024 were $38.8 million, a decrease of $1.4 million, or 3.5%, as compared to $40.2 million for the corresponding period in 2023.

Income from operations was $8.6 million, as compared to $13.6 million for the corresponding period in 2023.

Adjusted income from operations(1) was $13.2 million, as compared to $17.7 million for the corresponding period in 2023.

Net income was $0.3 million, or $0.02 per diluted share, as compared to net income of $4.2 million, or $0.20 per diluted share, in the corresponding period in 2023. Net income for the prior period included a non-cash impairment charge of $0.3 million related to the Company’s equity investment in Grupo Vasconia.

Adjusted net income(1) was $4.5 million, or $0.21 per diluted share, as compared to adjusted net income(1) of $7.7 million, or $0.36 per diluted share, in the corresponding period in 2023.

Nine Months Financial Highlights:

Consolidated net sales for the nine months ended September 30, 2024 were $467.7 million, a decrease of $15.8 million, or 3.3%, as compared to net sales of $483.5 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 by $16.5 million, or 3.4%, 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 nine months ended September 30, 2024 was $179.5 million, or 38.4%, as compared to $180.8 million, or 37.4%, for the corresponding period in 2023.

Selling, general and administrative expenses for the nine months ended September 30, 2024 were $116.6 million, an increase of $2.6 million, or 2.3%, as compared to $114.0 million for the corresponding period in 2023.

Income from operations was $11.6 million, as compared to $16.2 million for the corresponding period in 2023.

Adjusted income from operations(1) was $24.5 million, as compared to $29.5 million for the corresponding period in 2023.

Net loss was $(24.1) million, or $(1.12) per diluted share, as compared to net loss of $(11.1) million, or $(0.52) per diluted share, in the corresponding period in 2023. Net loss for the current period includes a non-cash charge of $14.2 million due to the Company's loss of significant influence in its equity investment in Grupo Vasconia. Net loss for the prior period included a non-cash impairment charge of $6.8 million related to the Company's equity investment in Grupo Vasconia.

Adjusted net income(1) was $0.7 million, or $0.03 per diluted share, as compared to adjusted net income(1) of $4.7 million, or $0.22 per diluted share, in the corresponding period in 2023.

Adjusted EBITDA(1) was $53.9 million for the trailing twelve months ended September 30, 2024.

Liquidity as of September 30, 2024 was $75.6 million, consisting of $6.0 million of cash and cash equivalents, $51.6 million of availability under the ABL Agreement, limited by the Term Loan financial covenant, and $18.0 million of available funding under the Receivables Purchase Agreement.

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

Dividend

On November 5, 2024, the Company's Board of Directors declared a quarterly dividend of $0.0425 per share payable on February 14, 2025 to stockholders of record on January 31, 2025.

Full Year 2024 Guidance Updates

For the full year ending December 31, 2024, the Company is providing updated financial guidance as follows
(in millions - except per share data):

 

Previous Guidance for the

Year Ending

December 31, 2024

 

Updated Guidance for the

Year Ending

December 31, 2024

Net sales

$690 to $730

 

$680 to $700

Income from operations

$33.0 to $38.0

 

$27.0 to $30.0

Adjusted income from operations

$49.0 to $54.0

 

$44.0 to $47.0

Net loss

$(10.0) to $(8.0)

 

$(16.0) to $(14.0)

Adjusted net income

$15.0 to $17.0

 

$11.0 to $13.0

Diluted loss per common share

(1)

$(0.47) to $(0.37) per share

 

$(0.75) to $(0.65) per share

Adjusted diluted income per common share

$0.69 to $0.78 per share

 

$0.51 to $0.60 per share

Weighted-average diluted shares

21.7

 

21.6

Adjusted EBITDA

$57.5 to $62.5

 

$54.0 to $57.0

(1) Diluted loss per common share is calculated based on diluted weighted-average shares outstanding of 21.4 million.

Tables reconciling non-GAAP financial measures to GAAP financial measures, as reported, are included below.

Conference Call

The Company has scheduled a conference call for Friday, November 8, 2024 at 8:30 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=1692508&tp_key=93377d5d48

For those who cannot listen to the live broadcast, an audio replay of the webcast will be available on the Company’s investor relations website at https://lifetimebrands.gcs-web.com/ or via telephone replay by dialing 1-844-512-2921 (USA) or 1-412-317-6671 (International). The access code will be 13749443.

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 tariffs and other trade policies 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.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands—except per share data)
(unaudited)

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net sales

 

$

183,837

 

 

$

191,669

 

 

$

467,745

 

 

$

483,540

 

Cost of sales

 

 

116,420

 

 

 

120,718

 

 

 

288,231

 

 

 

302,756

 

Gross margin

 

 

67,417

 

 

 

70,951

 

 

 

179,514

 

 

 

180,784

 

Distribution expenses

 

 

20,034

 

 

 

17,125

 

 

 

51,267

 

 

 

49,742

 

Selling, general and administrative expenses

 

 

38,770

 

 

 

40,214

 

 

 

116,637

 

 

 

113,984

 

Restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

856

 

Income from operations

 

 

8,613

 

 

 

13,612

 

 

 

11,610

 

 

 

16,202

 

Interest expense

 

 

(5,834

)

 

 

(5,246

)

 

 

(16,605

)

 

 

(16,110

)

Mark to market loss on interest rate derivatives

 

 

(928

)

 

 

(98

)

 

 

(1,184

)

 

 

(135

)

Gain on extinguishments of debt, net

 

 

 

 

 

 

 

 

 

 

 

1,520

 

Loss on equity securities

 

 

 

 

 

 

 

 

(14,152

)

 

 

 

Income (loss) before income taxes and equity in losses

 

 

1,851

 

 

 

8,268

 

 

 

(20,331

)

 

 

1,477

 

Income tax provision

 

 

(1,507

)

 

 

(3,015

)

 

 

(1,660

)

 

 

(2,909

)

Equity in losses, net of taxes

 

 

 

 

 

(1,047

)

 

 

(2,092

)

 

 

(9,687

)

NET INCOME (LOSS)

 

$

344

 

 

$

4,206

 

 

$

(24,083

)

 

$

(11,119

)

BASIC INCOME (LOSS) PER COMMON SHARE

 

$

0.02

 

 

$

0.20

 

 

$

(1.12

)

 

$

(0.52

)

DILUTED INCOME (LOSS) PER COMMON SHARE

 

$

0.02

 

 

$

0.20

 

 

$

(1.12

)

 

$

(0.52

)


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

 

 

September 30,
2024

 

December 31,
2023

 

 

(unaudited)

 

 

ASSETS

 

 

 

 

CURRENT ASSETS

 

 

 

 

Cash and cash equivalents

 

$

5,984

 

 

$

16,189

 

Accounts receivable, less allowances of $13,237 at September 30, 2024 and $15,952 at December 31, 2023

 

 

142,238

 

 

 

155,180

 

Inventory

 

 

235,015

 

 

 

188,647

 

Prepaid expenses and other current assets

 

 

13,814

 

 

 

16,339

 

Income taxes receivable

 

 

2,894

 

 

 

 

TOTAL CURRENT ASSETS

 

 

399,945

 

 

 

376,355

 

PROPERTY AND EQUIPMENT, net

 

 

16,562

 

 

 

16,970

 

OPERATING LEASE RIGHT-OF-USE ASSETS

 

 

62,007

 

 

 

69,756

 

INVESTMENT

 

 

 

 

 

1,826

 

INTANGIBLE ASSETS, net

 

 

187,977

 

 

 

199,133

 

OTHER ASSETS

 

 

2,247

 

 

 

3,102

 

TOTAL ASSETS

 

$

668,738

 

 

$

667,142

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

Current maturity of term loan

 

$

6,867

 

 

$

4,742

 

Accounts payable

 

 

79,608

 

 

 

54,154

 

Accrued expenses

 

 

68,428

 

 

 

78,356

 

Income taxes payable

 

 

 

 

 

641

 

Current portion of operating lease liabilities

 

 

14,818

 

 

 

14,075

 

TOTAL CURRENT LIABILITIES

 

 

169,721

 

 

 

151,968

 

OTHER LONG-TERM LIABILITIES

 

 

14,153

 

 

 

9,126

 

INCOME TAXES PAYABLE, LONG-TERM

 

 

1,493

 

 

 

1,493

 

OPERATING LEASE LIABILITIES

 

 

60,094

 

 

 

70,009

 

DEFERRED INCOME TAXES

 

 

7,700

 

 

 

7,438

 

REVOLVING CREDIT FACILITY

 

 

64,489

 

 

 

60,395

 

TERM LOAN

 

 

130,170

 

 

 

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 September 30, 2024 and December 31, 2023; shares issued and outstanding: 22,157,361 at September 30, 2024 and 21,813,266 at December 31, 2023

 

 

222

 

 

 

218

 

Paid-in capital

 

 

279,530

 

 

 

277,728

 

Accumulated deficit

 

 

(40,510

)

 

 

(13,568

)

Accumulated other comprehensive loss

 

 

(18,324

)

 

 

(33,499

)

TOTAL STOCKHOLDERS’ EQUITY

 

 

220,918

 

 

 

230,879

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

668,738

 

 

$

667,142

 


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

 

 

Nine Months Ended
September 30,

 

 

 

2024

 

 

 

2023

 

OPERATING ACTIVITIES

 

 

 

 

Net loss

 

$

(24,083

)

 

$

(11,119

)

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

 

 

 

 

Depreciation and amortization

 

 

16,241

 

 

 

14,616

 

Amortization of financing costs

 

 

2,195

 

 

 

1,397

 

Mark to market loss on interest rate derivatives

 

 

1,184

 

 

 

135

 

Operating leases, net

 

 

(1,476

)

 

 

(1,617

)

(Recovery) provision for doubtful accounts

 

 

(241

)

 

 

2,193

 

Deferred income taxes

 

 

144

 

 

 

5

 

Stock compensation expense

 

 

2,886

 

 

 

2,770

 

Equity in losses, net of taxes

 

 

2,092

 

 

 

9,687

 

Contingent consideration fair value adjustments

 

 

 

 

 

(50

)

Gain on extinguishments of debt, net

 

 

 

 

 

(1,520

)

Loss on equity securities

 

 

14,152

 

 

 

 

Changes in operating assets and liabilities

 

 

 

 

Accounts receivable

 

 

13,859

 

 

 

(14,279

)

Inventory

 

 

(44,821

)

 

 

4,828

 

Prepaid expenses, other current assets and other assets

 

 

2,929

 

 

 

1,784

 

Accounts payable, accrued expenses and other liabilities

 

 

16,759

 

 

 

9,615

 

Income taxes receivable

 

 

(2,894

)

 

 

(1,254

)

Income taxes payable

 

 

(663

)

 

 

(230

)

NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES

 

 

(1,737

)

 

 

16,961

 

INVESTING ACTIVITIES

 

 

 

 

Purchases of property and equipment

 

 

(1,604

)

 

 

(1,765

)

    NET CASH USED IN INVESTING ACTIVITIES

 

 

(1,604

)

 

 

(1,765

)

FINANCING ACTIVITIES

 

 

 

 

Proceeds from revolving credit facility

 

 

180,725

 

 

 

69,954

 

Repayments of revolving credit facility

 

 

(177,984

)

 

 

(51,123

)

Repayments of term loan

 

 

(5,625

)

 

 

(44,866

)

Payment of finance costs

 

 

 

 

 

(433

)

Payments for finance lease obligations

 

 

(22

)

 

 

(20

)

Payments of tax withholding for stock based compensation

 

 

(1,083

)

 

 

(537

)

Payments for stock repurchase

 

 

 

 

 

(2,539

)

Cash dividends paid

 

 

(2,893

)

 

 

(2,832

)

    NET CASH USED IN FINANCING ACTIVITIES

 

 

(6,882

)

 

 

(32,396

)

Effect of foreign exchange on cash

 

 

18

 

 

 

(80

)

DECREASE IN CASH AND CASH EQUIVALENTS

 

 

(10,205

)

 

 

(17,280

)

Cash and cash equivalents at beginning of period

 

 

16,189

 

 

 

23,598

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

 

$

5,984

 

 

$

6,318

 


LIFETIME BRANDS, INC.
Supplemental Information
(in thousands)

Reconciliation of GAAP to Non-GAAP Operating Results

Adjusted EBITDA for the twelve months ended September 30, 2024:

 

 

Quarter Ended

 

 

 

 

 

 

December 31,
2023

 

March 31,
2024

 

June 30,
2024

 

September 30,
2024

 

Twelve
Months Ended
September 30,
2024

Net income (loss) as reported

 

$

2,707

 

 

$

(6,260

)

 

$

(18,167

)

 

$

344

 

 

$

(21,376

)

Loss on equity securities

 

 

-

 

 

 

-

 

 

 

14,152

 

 

 

 

 

 

14,152

 

Equity in losses, net

 

 

2,978

 

 

 

2,092

 

 

 

-

 

 

 

 

 

 

5,070

 

Income tax provision (benefit)

 

 

3,313

 

 

 

210

 

 

 

(57

)

 

 

1,507

 

 

 

4,973

 

Interest expense

 

 

5,618

 

 

 

5,614

 

 

 

5,157

 

 

 

5,834

 

 

 

22,223

 

Depreciation and amortization

 

 

4,955

 

 

 

4,939

 

 

 

4,894

 

 

 

6,408

 

 

 

21,196

 

Mark to market loss on interest rate derivatives

 

 

364

 

 

 

174

 

 

 

82

 

 

 

928

 

 

 

1,548

 

Stock compensation expense

 

 

917

 

 

 

807

 

 

 

1,037

 

 

 

1,042

 

 

 

3,803

 

Contingent consideration fair value adjustments

 

 

(600

)

 

 

-

 

 

 

-

 

 

 

 

 

 

(600

)

Loss on extinguishments of debt

 

 

759

 

 

 

-

 

 

 

-

 

 

 

 

 

 

759

 

Acquisition related expenses

 

 

407

 

 

 

95

 

 

 

641

 

 

 

210

 

 

 

1,353

 

Warehouse redesign expenses

(1)

 

 

51

 

 

 

18

 

 

 

35

 

 

 

662

 

 

 

766

 

Adjusted EBITDA

(2)

 

$

21,469

 

 

$

7,689

 

 

$

7,774

 

 

$

16,935

 

 

$

53,867

 

(1) For the twelve months ended September 30, 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 income (loss), adjusted to exclude loss on equity securities, equity in losses, income tax provision (benefit), interest expense, depreciation and amortization, mark to market loss on interest rate derivatives, stock compensation expense, loss on extinguishments of debt, 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
September 30,

 

Nine Months Ended
September 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net income (loss) as reported

 

$

344

 

 

$

4,206

 

 

$

(24,083

)

 

$

(11,119

)

Adjustments:

 

 

 

 

 

 

 

 

Acquisition intangible amortization expense

 

 

3,723

 

 

 

3,679

 

 

 

11,222

 

 

 

11,033

 

Contingent consideration fair value adjustments

 

 

 

 

 

 

 

 

 

 

 

(50

)

Gain on extinguishments of debt, net

 

 

 

 

 

 

 

 

 

 

 

(1,520

)

Acquisition related expenses

 

 

210

 

 

 

186

 

 

 

946

 

 

 

918

 

Restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

856

 

Warehouse redesign expenses

(1)

 

 

662

 

 

 

176

 

 

 

715

 

 

 

527

 

Impairment of Grupo Vasconia investment

 

 

 

 

 

340

 

 

 

 

 

 

6,834

 

Mark to market loss on interest rate derivatives

 

 

928

 

 

 

98

 

 

 

1,184

 

 

 

135

 

Loss on equity securities

 

 

 

 

 

 

 

 

14,152

 

 

 

 

Income tax effect on adjustments

 

 

(1,362

)

 

 

(1,015

)

 

 

(3,462

)

 

 

(2,931

)

Adjusted net income

(2)

 

$

4,505

 

 

$

7,670

 

 

$

674

 

 

$

4,683

 

Adjusted diluted income per common share

(3)

 

$

0.21

 

 

$

0.36

 

 

$

0.03

 

 

$

0.22

 

(1) For the three and nine months ended September 30, 2024 and 2023, warehouse redesign expenses were related to the U.S. segment.
(2) Adjusted net income and adjusted diluted income per common share in the three and nine months ended September 30, 2024 excludes acquisition intangible amortization expense, acquisition related expenses, warehouse redesign expenses, mark to market 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 and nine months ended September 30, 2023 excludes acquisition intangible amortization expense, contingent consideration fair value adjustments, gain on extinguishments of debt, net, acquisition related expenses, restructuring expenses, warehouse redesign expenses, impairment of Grupo Vasconia investment, and mark to market 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 21,610 and 21,293 for the three month period ended September 30, 2024 and 2023, respectively. Adjusted diluted income per common share is calculated based on diluted weighted-average shares outstanding of 21,643 and 21,266 for the nine month period ended September 30, 2024 and 2023, respectively. The diluted weighted-average shares outstanding for the three and nine months ended September 30, 2024 included the effect of dilutive securities of 48 and 189, respectively. The diluted weighted-average shares outstanding for the three and nine months ended September 30, 2023 included the effect of dilutive securities of 77 and 78, respectively.

 

 

 

 

 

Adjusted income from operations (in thousands):

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Income from operations

 

$

8,613

 

 

$

13,612

 

 

$

11,610

 

 

$

16,202

 

Adjustments:

 

 

 

 

 

 

 

 

Acquisition intangible amortization expense

 

 

3,723

 

 

 

3,679

 

 

 

11,222

 

 

 

11,033

 

Contingent consideration fair value adjustments

 

 

 

 

 

 

 

 

 

 

 

(50

)

Acquisition related expenses

 

 

210

 

 

 

186

 

 

 

946

 

 

 

918

 

Restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

856

 

Warehouse redesign expenses

(1)

 

 

662

 

 

 

176

 

 

 

715

 

 

 

527

 

Total adjustments

 

 

4,595

 

 

 

4,041

 

 

 

12,883

 

 

 

13,284

 

Adjusted income from operations

(2)

 

$

13,208

 

 

$

17,653

 

 

$

24,493

 

 

$

29,486

 

(1) For the three and nine months ended September 30, 2024 and 2023, warehouse redesign expenses were related to the U.S. segment.
(2) Adjusted income from operations for the three and nine months ended September 30, 2024 and September 30, 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 ReportedThree Months EndedSeptember 30,

 

Constant Currency(1)Three Months EndedSeptember 30,

 

 

 

Year-Over-YearIncrease (Decrease)

Net sales

 

2024

 

 

 

2023

 

 

Increase(Decrease)

 

 

2024

 

 

 

2023

 

 

Increase(Decrease)

 

CurrencyImpact

 

ExcludingCurrency

 

IncludingCurrency

 

CurrencyImpact

U.S.

$

170,222

 

 

$

179,393

 

 

$

(9,171

)

 

$

170,222

 

 

$

179,410

 

 

$

(9,188

)

 

$

(17

)

 

(5.1

)%

 

(5.1

)%

 

%

International

 

13,615

 

 

 

12,276

 

 

 

1,339

 

 

 

13,615

 

 

 

12,563

 

 

 

1,052

 

 

 

(287

)

 

8.4

%

 

10.9

%

 

2.5

%

Total net sales

$

183,837

 

 

$

191,669

 

 

$

(7,832

)

 

$

183,837

 

 

$

191,973

 

 

$

(8,136

)

 

$

(304

)

 

(4.2

)%

 

(4.1

)%

 

0.1

%

 

As ReportedNine Months EndedSeptember 30,

 

Constant Currency(1)Nine Months EndedSeptember 30,

 

 

 

Year-Over-YearIncrease (Decrease)

Net sales

 

2024

 

 

 

2023

 

 

Increase(Decrease)

 

 

2024

 

 

 

2023

 

 

Increase(Decrease)

 

CurrencyImpact

 

ExcludingCurrency

 

IncludingCurrency

 

CurrencyImpact

U.S.

$

431,205

 

 

$

447,857

 

 

$

(16,652

)

 

$

431,205

 

 

$

447,780

 

 

$

(16,575

)

 

$

77

 

 

(3.7

)%

 

(3.7

)%

 

%

International

 

36,540

 

 

 

35,683

 

 

 

857

 

 

 

36,540

 

 

 

36,494

 

 

 

46

 

 

 

(811

)

 

0.1

%

 

2.4

%

 

2.3

%

Total net sales

$

467,745

 

 

$

483,540

 

 

$

(15,795

)

 

$

467,745

 

 

$

484,274

 

 

$

(16,529

)

 

$

(734

)

 

(3.4

)%

 

(3.3

)%

 

0.1

%

(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.


LIFETIME BRANDS, INC.
Supplemental Information

Reconciliation of GAAP to Non-GAAP Updated Guidance

Adjusted EBITDA guidance for the full year ending December 31, 2024 (in millions):

Net loss guidance

$(16.0) to $(14.0)

Loss on equity securities

14.2

Equity in loss, net of taxes

2.1

Income tax expense

2.7 to 3.7

Interest expense

(1)

24.0

Depreciation and amortization

21.0

Stock compensation expense

4.0

Acquisition related expenses

1.0

Warehouse redesign expenses

1.0

Adjusted EBITDA guidance

$54.0 to $57.0

Adjusted net income and adjusted diluted income per common share guidance for the full year ending December 31, 2024 (in millions - except per share data):

Net loss guidance

$(16.0) to $(14.0)

Acquisition intangible amortization expense

15.0

Loss on equity securities

14.2

Acquisition related expenses

1.0

Warehouse redesign expenses

1.0

Mark to market loss on interest rate derivatives

1.2

Income tax effect on adjustment

(5.4)

Adjusted net income guidance

$11.0 to $13.0

Adjusted diluted income per share guidance

$0.51 to $0.60

Adjusted income from operations guidance for the full year ending December 31, 2024 (in millions):

Income from operations guidance

$27.0 to $30.0

Acquisition intangible amortization expense

15.0

Acquisition related expenses

1.0

Warehouse redesign expenses

1.0

Adjusted income from operations

$44.0 to $47.0

(1) Includes estimate for interest expense and mark to market loss on interest rate derivatives.


LIFETIME BRANDS, INC.
Supplemental Information

Reconciliation of GAAP to Non-GAAP Previous Guidance

Adjusted EBITDA guidance for the full year ending December 31, 2024 (in millions):

Net loss guidance

$(10.0) to $(8.0)

Loss on equity securities

14.2

Equity in loss, net of taxes

2.1

Income tax expense

4.7 to 7.7

Interest expense

(1)

22.0

Depreciation and amortization

19.5

Stock compensation expense

4.0

Acquisition related expenses

0.7

Warehouse redesign expenses

0.3

Adjusted EBITDA guidance

$57.5 to $62.5

Adjusted net income and adjusted diluted income per common share guidance for the full year ending December 31, 2024 (in millions - except per share data):

Net loss guidance

$(10.0) to $(8.0)

Acquisition intangible amortization expense

15.0

Loss on equity securities

14.2

Acquisition related expenses

0.7

Warehouse redesign expenses

0.3

Mark to market loss on interest rate derivatives

0.3

Income tax effect on adjustment

(5.5)

Adjusted net income guidance

$15.0 to $17.0

Adjusted diluted income per share guidance

$0.69 to $0.78

Adjusted income from operations guidance for the full year ending December 31, 2024 (in millions):

Income from operations guidance

$33.0 to $38.0

Acquisition intangible amortization expense

15.0

Acquisition related expenses

0.7

Warehouse redesign expenses

0.3

Adjusted income from operations

$49.0 to $54.0

(1) Includes estimate for interest expense and mark to market loss on interest rate derivatives.