Genius Sports Limited
Reconciliation of U.S. GAAP Net loss to Adjusted EBITDA
(Unaudited)
(Amounts in thousands)
| | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
| | (dollars, in thousands) | | | (dollars, in thousands) | |
Consolidated net loss | | $ | (21,792 | ) | | $ | (10,298 | ) | | $ | (47,333 | ) | | $ | (35,466 | ) |
Adjusted for: | | | | | | | | | | | | | | | | |
Interest (income) expense, net | | | (348 | ) | | | 202 | | | | (1,014 | ) | | | (216 | ) |
Income tax (benefit) expense | | | (1,314 | ) | | | 3,952 | | | | (214 | ) | | | 4,600 | |
Amortization of acquired intangibles (1) | | | 9,024 | | | | 10,117 | | | | 19,228 | | | | 19,850 | |
Other depreciation and amortization (2) | | | 12,022 | | | | 7,854 | | | | 23,248 | | | | 15,655 | |
Stock-based compensation (3) | | | 17,568 | | | | 3,624 | | | | 25,237 | | | | 14,329 | |
Transaction expenses | | | 1,628 | | | | 496 | | | | 2,092 | | | | 1,324 | |
Litigation and related costs (4) | | | 1,149 | | | | 608 | | | | 2,348 | | | | 1,392 | |
Change in fair value of derivative warrant liabilities | | | — | | | | — | | | | — | | | | 534 | |
Loss on fair value remeasurement of contingent consideration | | | — | | | | 376 | | | | — | | | | 2,809 | |
Loss (gain) on foreign currency | | | 2,822 | | | | (1,496 | ) | | | 3,909 | | | | (2,297 | ) |
Other (5) | | | 38 | | | | 215 | | | | 174 | | | | 1,178 | |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 20,797 | | | $ | 15,650 | | | $ | 27,675 | | | $ | 23,692 | |
| | | | | | | | | | | | | | | | |
(1) | Includes amortization of intangible assets generated through business acquisitions (inclusive of amortization for marketing products, acquired technology, and historical data rights related to the acquisition of a majority interest in Genius in 2018). |
(2) | Includes depreciation of Genius’ property and equipment, amortization of contract costs, and amortization of internally developed software and other intangible assets. Excludes amortization of intangible assets generated through business acquisitions. |
(3) | Includes restricted shares, stock options, equity-settled restricted share units, cash-settled restricted share units and equity-settled performance-based restricted share units granted to employees and directors (including related employer payroll taxes) and equity-classified non-employee awards issued to suppliers. |
(4) | Includes mainly legal and related costs in connection with non-routine litigation. |
(5) | Includes expenses incurred related to earn-out payments on historical acquisitions, gain/loss on disposal of assets, severance costs and non-recurring compensation payments. |
Webcast and Conference Call Details
Genius Sports management will host a conference call and webcast today at 8:00AM ET to discuss the Group’s second quarter results.
The live conference call and webcast may be accessed on the Genius Sports investor relations website at investors.geniussports.com along with Genius’ earnings press release and related materials. A replay of the webcast will be available on the website within 24 hours after the call.
About Genius Sports
Genius Sports is the official data, technology and broadcast partner that powers the global ecosystem connecting sports, betting and media. Our technology is used in over 150 countries worldwide, creating highly immersive products that enrich fan experiences for the entire sports industry.
We are the trusted partner to over 400 sports organizations, including many of the world’s largest leagues and federations such as the NFL, EPL, FIBA, NCAA, NASCAR, AFA and Liga MX.
Genius Sports is uniquely positioned through cutting-edge technology, scale and global reach to support our partners. Our innovative use of big data, computer vision, machine learning, and augmented reality, connects the entire sports ecosystem from the rights holder all the way through to the fan.
Non-GAAP Financial Measures
This press release includes non-GAAP financial measures not presented in accordance with U.S. GAAP. A reconciliation of the most comparable GAAP measure to its non-GAAP measure is included above.
Adjusted EBITDA
We present Group adjusted EBITDA and Group adjusted EBITDA margin, non-GAAP performance measures, to supplement our results presented in accordance with U.S. GAAP. Group adjusted EBITDA is defined as earnings before interest, income tax, depreciation and amortization and other items that are unusual or not