| | |
Page
|
| |||
| | | | ii | | | |
| | | | iv | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 13 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 53 | | | |
| | | | 84 | | | |
| | | | 94 | | | |
| | | | 99 | | | |
| | | | 110 | | | |
| | | | 119 | | | |
| | | | 122 | | | |
| | | | 125 | | | |
| | | | 134 | | | |
| | | | 137 | | | |
| | | | 140 | | | |
| | | | 140 | | | |
| | | | 140 | | | |
| | |
Key Financial Measures
Dollars in thousands |
| |
Three months ended
March 31, |
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
Total net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Product cost
|
| | | $ | 27,290 | | | | | $ | 28,248 | | |
Gross margin
|
| | | $ | 35,937 | | | | | $ | 48,482 | | |
Gross margin %
|
| | | | 56.8% | | | | | | 63.2% | | |
Adjusted EBITDA
|
| | | | (13,538) | | | | | | 1,302 | | |
Adjusted EBITDA as a % of net revenue
|
| | | | (21.4)% | | | | | | 1.7% | | |
Loss before income taxes
|
| | | $ | (40,848) | | | | | $ | (36,474) | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
Retail footprint | | | | | | | | | | | | | |
Ending number of kiosks
|
| | | | 37,791 | | | | | | 39,257 | | |
Ending number of locations
|
| | | | 32,160 | | | | | | 33,068 | | |
Physical Theatrical Titles Released in Period
|
| | | | 22 | | | | | | 7 | | |
Key Financial Measures
Dollars in thousands |
| |
Year ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||
Total net revenue
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Product cost
|
| | | $ | 115,141 | | | | | $ | 220,999 | | | | | $ | 359,880 | | |
Gross margin
|
| | | $ | 173,399 | | | | | $ | 325,192 | | | | | $ | 498,490 | | |
Gross margin %
|
| | | | 60.1% | | | | | | 59.5% | | | | | | 58.1% | | |
Adjusted EBITDA
|
| | | $ | (15,145) | | | | | $ | 133,776 | | | | | $ | 195,649 | | |
Adjusted EBITDA as a % of net revenue
|
| | | | (5.2)% | | | | | | 20.8% | | | | | | 22.8% | | |
Loss before income taxes
|
| | | $ | (174,791) | | | | | $ | (94,707) | | | | | $ | (14,823) | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
Retail footprint | | | | | | | | | | | | | | | | | | | |
Ending number of kiosks
|
| | | | 38,379 | | | | | | 40,026 | | | | | | 41,420 | | |
Ending number of locations
|
| | | | 32,586 | | | | | | 33,661 | | | | | | 34,758 | | |
Physical Theatrical Titles Released in Period
|
| | | | 57 | | | | | | 68 | | | | | | 140 | | |
Dollars in thousands
|
| |
March 31,
|
| |
2022 vs 2021 YTD
|
| ||||||||||||||||||
|
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | | | | $ | (13,503) | | | | | | (17.6)% | | |
Product cost
|
| | | | 27,290 | | | | | | 28,248 | | | | | | 958 | | | | | | 3.4% | | |
Gross margin
|
| | | | 35,937 | | | | | | 48,482 | | | | | | (12,545) | | | | | | (25.9)% | | |
Gross margin %
|
| | | | 56.8 | | | | | | 63.2 | | | | | | | | | | | | (6.4)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Direct operating
|
| | | | 30,005 | | | | | | 33,024 | | | | | | 3,019 | | | | | | 9.1% | | |
Marketing
|
| | | | 4,022 | | | | | | 3,284 | | | | | | (738) | | | | | | (22.5)% | | |
Stock-based compensation expense
|
| | | | 1,808 | | | | | | 566 | | | | | | (1,242) | | | | | | n.m. | | |
General and administrative
|
| | | | 23,203 | | | | | | 13,309 | | | | | | (9,894) | | | | | | (74.3)% | | |
Depreciation and amortization
|
| | | | 25,090 | | | | | | 27,526 | | | | | | 2,436 | | | | | | 8.8% | | |
Operating (loss) income
|
| | | | (48,191) | | | | | | (29,227) | | | | | | (18,964) | | | | | | (64.9)% | | |
Interest and other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and other income (expense), net
|
| | | | 7,343 | | | | | | (7,247) | | | | | | 14,590 | | | | | | n.m. | | |
Total interest and other income (expense), net
|
| | | | 7,343 | | | | | | (7,247) | | | | | | 14,590 | | | | | | n.m. | | |
Loss before income taxes
|
| | | | (40,848) | | | | | | (36,474) | | | | | | (4,374) | | | | | | (12.0)% | | |
Income tax expense (benefit)
|
| | | | 26 | | | | | | (9,279) | | | | | | (9,305) | | | | | | (100.3)% | | |
Net loss
|
| | | | (40,874) | | | | | | (27,195) | | | | | | (13,679) | | | | | | (50.3)% | | |
Adjusted EBITDA(1)
|
| | | $ | (13,538) | | | | | $ | 1,302 | | | | | $ | (14,840) | | | | | | n.m. | | |
Ending number of kiosks
|
| | | | 37,791 | | | | | | 39,257 | | | | | | (1,466) | | | | | | (3.7)% | | |
Physical Theatrical Titles Released in Period
|
| | | | 22 | | | | | | 7 | | | | | | 15 | | | | | | n.m. | | |
Dollars in thousands
|
| |
For the years ended December 31,
|
| |
2021 vs 2020
|
| |
2020 vs 2019
|
| |||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| |||||||||||||||||||||||
Net revenue
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | | | | $ | (257,651) | | | | | | (47.2)% | | | | | $ | (312,179) | | | | | | (36.4)% | | |
Product cost
|
| | | | 115,141 | | | | | | 220,999 | | | | | | 359,880 | | | | | | 105,858 | | | | | | 47.9% | | | | | | 138,881 | | | | | | 38.6% | | |
Gross margin
|
| | | $ | 173,399 | | | | | $ | 325,192 | | | | | $ | 498,490 | | | | | $ | (151,793) | | | | | | (46.7)% | | | | | $ | (173,298) | | | | | | (34.8)% | | |
Gross margin %
|
| | | | 60.1% | | | | | | 59.5% | | | | | | 58.1% | | | | | | | | | | | | 0.6% | | | | | | | | | | | | 1.4% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Direct operating
|
| | | | 131,926 | | | | | | 167,090 | | | | | | 237,490 | | | | | | 35,164 | | | | | | 21.0% | | | | | | 70,400 | | | | | | 29.6% | | |
Marketing
|
| | | | 14,806 | | | | | | 21,214 | | | | | | 25,813 | | | | | | 6,408 | | | | | | 30.2% | | | | | | 4,599 | | | | | | 17.8% | | |
Stock-based compensation expense
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | | | | | (1,978) | | | | | | n.m. | | | | | | 140 | | | | | | 89.7% | | |
General and
administrative |
| | | | 59,436 | | | | | | 62,219 | | | | | | 67,002 | | | | | | 2,783 | | | | | | 4.5% | | | | | | 4,783 | | | | | | 7.1% | | |
Depreciation and amortization
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | | | | | 28,333 | | | | | | 20.7% | | | | | | 1,436 | | | | | | 1.0% | | |
Operating (loss) income
|
| | | | (143,268) | | | | | | (62,185) | | | | | | 29,755 | | | | | | (81,083) | | | | | | n.m. | | | | | | (91,940) | | | | | | n.m. | | |
Other, expense, net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense and other, net
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | | | | | 999 | | | | | | 3.1% | | | | | | 12,056 | | | | | | 27.0% | | |
Total interest expense and other, net
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | | | | | 999 | | | | | | 3.1% | | | | | | 12,056 | | | | | | 27.0% | | |
Loss before income taxes
|
| | | | (174,791) | | | | | | (94,707) | | | | | | (14,823) | | | | | | (80,084) | | | | | | (84.6)% | | | | | | (79,884) | | | | | | n.m. | | |
Income tax benefit
|
| | | | (34,035) | | | | | | (25,204) | | | | | | (7,256) | | | | | | 8,831 | | | | | | 35.0% | | | | | | 17,948 | | | | | | n.m. | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | | | | $ | (71,253) | | | | | | (102.5)% | | | | | $ | (61,936) | | | | | | n.m. | | |
Adjusted EBITDA(1)
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | | | | $ | (128,921) | | | | | | (113.3)% | | | | | $ | (81,873) | | | | | | (41.8)% | | |
Ending number of kiosks
|
| | | | 38,379 | | | | | | 40,026 | | | | | | 41,420 | | | | | | (1,647) | | | | | | (4.1)% | | | | | | (1,394) | | | | | | (3.4)% | | |
Physical Theatrical Titles Released in Period
|
| | | | 57 | | | | | | 68 | | | | | | 140 | | | | | | (11) | | | | | | (16.2)% | | | | | | (72) | | | | | | (51.4)% | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, |
| |
March 31,
2022 vs 2021 |
| ||||||||||||||||||
|
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 48,767 | | | | | $ | 67,637 | | | | | $ | (18,870) | | | | | | (27.9)% | | |
Adjusted EBITDA
|
| | | | (15,553) | | | | | | 334 | | | | | | (15,887) | | | | | | n.m | | |
Adjusted EBITDA margin
|
| | | | (31.9) | | | | | | 0.5 | | | | | | | | | | | | n.m | | |
Physical Theatrical Titles Released
|
| | | | 22 | | | | | | 7 | | | | | | 15 | | | | | | n.m | | |
Physical Rentals (in thousands)
|
| | | | 11,195 | | | | | | 17,754 | | | | | | (6,559) | | | | | | (36.9)% | | |
Net revenue per physical rental
|
| | | $ | 3.29 | | | | | $ | 3.17 | | | | | $ | 0.12 | | | | | | 3.8% | | |
Dollars in thousands
|
| |
Year ended
|
| |
2021 vs 2020
|
| ||||||||||||||||||
|
December 31,
2021 |
| |
December 31,
2020 |
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 253,417 | | | | | $ | 506,437 | | | | | $ | (253,020) | | | | | | (50.0)% | | |
Adjusted EBITDA
|
| | | | (15,932) | | | | | | 109,074 | | | | | | (125,006) | | | | | | (114.6)% | | |
Adjusted EBITDA margin
|
| | | | (6.3)% | | | | | | 21.5% | | | | | | | | | | | | n.m. | | |
Physical Theatrical Titles Released
|
| | | | 57 | | | | | | 68 | | | | | | (11) | | | | | | (16.2)% | | |
Physical Rentals (in thousands)
|
| | | | 62,315 | | | | | | 146,364 | | | | | | (84,049) | | | | | | (57.4)% | | |
Net revenue per physical rental
|
| | | $ | 3.29 | | | | | $ | 3.12 | | | | | $ | 0.17 | | | | | | 5.4% | | |
Dollars in thousands
|
| |
Year ended
|
| |
2020 vs 2019
|
| ||||||||||||||||||
|
December 31,
2020 |
| |
December 31,
2019 |
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 506,437 | | | | | $ | 838,627 | | | | | $ | (332,190) | | | | | | (39.6)% | | |
Adjusted EBITDA
|
| | | | 109,074 | | | | | | 197,887 | | | | | | (88,813) | | | | | | (44.9)% | | |
Adjusted EBITDA margin
|
| | | | 21.5% | | | | | | 23.6% | | | | | | | | | | | | (210)pts | | |
Physical Theatrical Titles Released
|
| | | | 68 | | | | | | 140 | | | | | | (72) | | | | | | (51.4)% | | |
Physical Rentals (in thousands)
|
| | | | 146,364 | | | | | | 250,111 | | | | | | (103,747) | | | | | | (41.5)% | | |
Net revenue per physical rental
|
| | | $ | 3.12 | | | | | $ | 3.12 | | | | | $ | — | | | | | | —% | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, |
| |
March 31,
2022 vs 2021 |
| ||||||||||||||||||
|
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||||
Net revenues
|
| | | $ | 14,460 | | | | | $ | 9,093 | | | | | $ | 5,367 | | | | | | 59.0% | | |
Adjusted EBITDA
|
| | | | 2,015 | | | | | | 968 | | | | | | 1,047 | | | | | | 108.2% | | |
Adjusted EBITDA margin
|
| | | | 13.9% | | | | | | 10.6% | | | | | | | | | | | | 330pts | | |
Dollars in thousands
|
| |
Year ended
|
| |
2021 vs 2020
|
| ||||||||||||||||||
|
December 31,
2021 |
| |
December 31,
2020 |
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 35,123 | | | | | $ | 39,754 | | | | | $ | (4,631) | | | | | | (11.6)% | | |
Adjusted EBITDA
|
| | | | 787 | | | | | | 4,702 | | | | | | (3,915) | | | | | | n.m. | | |
Adjusted EBITDA margin
|
| | | | 2.2% | | | | | | 11.8% | | | | | | | | | | | | n.m. | | |
Dollars in thousands
|
| |
Year ended
|
| |
2020 vs 2019
|
| ||||||||||||||||||
|
December 31,
2020 |
| |
December 31,
2019 |
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 39,754 | | | | | $ | 19,743 | | | | | $ | 20,011 | | | | | | 101.4% | | |
Adjusted EBITDA
|
| | | | 4,702 | | | | | | (2,238) | | | | | | 6,940 | | | | | | n.m. | | |
Adjusted EBITDA margin
|
| | | | 11.8% | | | | | | (11.3)% | | | | | | | | | | | | n.m. | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, |
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
Depreciation and amortization
|
| | | | 25,090 | | | | | | 27,526 | | |
Interest and other (income) expense, net
|
| | | | (7,343) | | | | | | 7,247 | | |
Income tax expense (benefit)
|
| | | | 26 | | | | | | (9,279) | | |
EBITDA
|
| | | | (23,101) | | | | | | (1,701) | | |
Adjustments to EBITDA: | | | | | | | | | | | | | |
Business optimization(a)
|
| | | | — | | | | | | 550 | | |
One-time non-recurring(b)
|
| | | | 3,743 | | | | | | 364 | | |
New business start-up costs(c)
|
| | | | — | | | | | | 171 | | |
Restructuring related(d)
|
| | | | 4,012 | | | | | | 1,352 | | |
Stock-based compensation expense
|
| | | | 1,808 | | | | | | 566 | | |
Adjusted EBITDA
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
Dollars in thousands
|
| |
Year ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
Depreciation and amortization
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | |
Interest and other expense, net
|
| | | | 31,523 | | | | | | 32,522 | | | | | | 44,578 | | |
Income tax benefit
|
| | | | (34,035) | | | | | | (25,204) | | | | | | (4,256) | | |
EBITDA
|
| | | | (34,763) | | | | | | 74,653 | | | | | | 168,029 | | |
Adjustments to EBITDA: | | | | | | | | | | | | | | | | | | | |
Business optimization(a)
|
| | | | 6,907 | | | | | | 19,011 | | | | | | 7,687 | | |
One-time non-recurring(b)
|
| | | | 7,689 | | | | | | 10,584 | | | | | | 5,326 | | |
New business start-up costs(c)
|
| | | | 1,004 | | | | | | 6,041 | | | | | | 3,793 | | |
Restructuring related(d)
|
| | | | 2,024 | | | | | | 3,471 | | | | | | 4,432 | | |
Stock-based compensation expense
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | |
Discontinuation of games business(e)
|
| | | | — | | | | | | — | | | | | | 6,226 | | |
Adjusted EBITDA
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | |