Emerald Reports Fourth Quarter and Full Year 2025 Financial Results
Delivered Full-Year 2025 Results In Line with Guidance, Reflecting Disciplined Execution and Sustained Demand
Enhanced Portfolio Quality and Diversification, Exiting 2025 with Strong Operating Momentum
Full Year 2025 Financial Highlights
-
Revenues of
$463.4 million , an increase of$64.6 million , or 16.2%, over the prior year period, primarily due to revenues from acquisitions and higher Organic Revenues.-
Organic Revenues, a non-GAAP measure, which takes into account the impact of acquisitions, scheduling adjustments and discontinued events, if any, of
$397.0 million , an increase of$4.4 million , or 1.1%, from$392.6 million in the prior year period. The recent acquisitions ofGeneris , This is Beyond and Insurtech Insights would have resulted in a 4.8% year-over-year increase in Organic Revenues had they been part of Emerald’s portfolio in the twelve months endedDecember 31, 2024 . (Refer to Schedule 1 for a reconciliation to revenues, the most directly comparable GAAP measure).
-
Organic Revenues, a non-GAAP measure, which takes into account the impact of acquisitions, scheduling adjustments and discontinued events, if any, of
-
Net loss of
$30.7 million , compared to net income of$2.2 million in the prior year period. -
Adjusted EBITDA, a non-GAAP measure, of
$127.1 million , compared to$101.7 million , a 25.0% increase over the prior year period (Refer to Schedule 3 for a reconciliation to net (loss) income, themost directly comparable GAAP measure).
Full Year 2026 Guidance
-
For the Full Year 2026, the Company expects to generate $490–$495 million of Revenue and
$137 .5–$142.5 million of Adjusted EBITDA.
Fourth Quarter 2025 Financial Highlights
-
Revenues of
$132.7 million , an increase of$25.9 million , or 24.3%, over the prior year period, primarily due to revenues from acquisitions and higher Organic Revenues, offset by scheduling differences.-
Organic Revenues, a non-GAAP measure, which takes into account the impact of acquisitions, scheduling adjustments and discontinued events, if any, of
$105.0 million , an increase of$0.3 million , or 0.3%, from$104.7 million in the prior year period. The recent acquisitions ofGeneris , This is Beyond and Insurtech Insights would have improved the result to a 5.3% year-over-year increase in Organic Revenues had they been part of Emerald’s portfolio in the fourth quarter endedDecember 31, 2024 . (Refer to Schedule 1 for a reconciliation to revenues, the most directly comparable GAAP measure).
-
Organic Revenues, a non-GAAP measure, which takes into account the impact of acquisitions, scheduling adjustments and discontinued events, if any, of
-
Net loss of
$30.2 million , compared to net income of$5.1 million in the prior year period. -
Adjusted EBITDA, a non-GAAP measure, of
$36.3 million , compared to$33.1 million in the prior year period, a 9.7% increase (Refer to Schedule 3 for a reconciliation to net (loss) income, themost directly comparable GAAP measure).
Operational and Capital Structure Updates
-
Emerald repurchased 282,386 shares for
$1.3 million in the fourth quarter 2025 at an average price of$4.56 per share. In fiscal year 2025, Emerald repurchased 4.1 million shares for$17.5 million at an average price of$4.32 per share. -
On
March 12, 2026 , Emerald’s Board of Directors declared a dividend for the quarter endingMarch 31, 2026 , of$0.015 per share. -
On
December 16, 2025 , Emerald announced that it had begun a review of potential strategic options following inquiries regarding a possible acquisition of the Company.
Fourth Quarter and Full Year 2025 Financial Performance and Highlights
|
|
Three Months Ended
|
|
Year Ended
|
|
|||||||||||||||||
|
|
2025 |
|
2024 |
Change |
|
% Change |
|
2025 |
|
2024 |
|
Change |
|
% Change |
|
||||||
|
|
(unaudited, dollars in millions, except percentages and per share data) |
|
|||||||||||||||||||
|
Revenues |
$ |
132.7 |
|
$ |
106.8 |
$ |
25.9 |
|
24.3 |
% |
$ |
463.4 |
|
$ |
398.8 |
|
$ |
64.6 |
|
16.2 |
% |
|
Net (loss) income |
$ |
(30.2 |
) |
$ |
5.1 |
$ |
(35.3 |
) |
NM |
|
$ |
(30.7 |
) |
$ |
2.2 |
|
$ |
(32.9 |
) |
NM |
|
|
Net cash provided by
|
$ |
12.3 |
|
$ |
20.6 |
$ |
(8.3 |
) |
(40.3 |
%) |
$ |
42.6 |
|
$ |
46.8 |
|
$ |
(4.2 |
) |
(9.0 |
%) |
|
Diluted (loss) income per share |
$ |
(0.15 |
) |
$ |
0.03 |
$ |
(0.18 |
) |
NM |
|
$ |
(0.15 |
) |
$ |
(0.07 |
) |
$ |
(0.08 |
) |
NM |
|
|
|
|||||||||||||||||||||
|
Non-GAAP measures: |
|||||||||||||||||||||
|
Adjusted EBITDA |
$ |
36.3 |
|
$ |
33.1 |
$ |
3.2 |
|
9.7 |
% |
$ |
127.1 |
|
$ |
101.7 |
|
$ |
25.4 |
|
25.0 |
% |
|
Adjusted EBITDA excluding event cancellation insurance proceeds |
$ |
36.3 |
|
$ |
32.6 |
$ |
3.7 |
|
11.3 |
% |
$ |
127.1 |
|
$ |
100.2 |
|
$ |
26.9 |
|
26.8 |
% |
|
Free Cash Flow |
$ |
10.1 |
|
$ |
18.4 |
$ |
(8.3 |
) |
(45.1 |
%) |
$ |
34.3 |
|
$ |
37.0 |
|
$ |
(2.7 |
) |
(7.3 |
%) |
|
Free cash flow excluding event cancellation insurance proceeds, net |
$ |
10.1 |
|
$ |
17.9 |
$ |
(7.8 |
) |
(43.6 |
%) |
$ |
34.3 |
|
$ |
35.5 |
|
$ |
(1.2 |
) |
(3.4 |
%) |
Fourth Quarter 2025
-
Fourth quarter 2025 revenues were
$132.7 million , an increase of$25.9 million or 24.3% versus the fourth quarter 2024, driven primarily by$25.4 million in revenue from acquisitions and an increase of$0.3 million in Organic Revenues and scheduling differences of$0.5 million , offset by prior year revenue of$0.3 million related to one discontinued event that was not contributing to profitability. The recent acquisitions ofGeneris , This is Beyond and Insurtech Insights would have resulted in a 5.3% year-over-year increase in Organic Revenues had they been part of Emerald’s portfolio in the fourth quarter endedDecember 31, 2024 . -
Fourth quarter 2025 Organic Revenues from the Connections reportable segment were
$94.2 million , an increase of$2.0 million or 2.2% versus the fourth quarter 2024, primarily due to new launches. -
Fourth quarter 2025 Organic Revenues from the All Other category were
$10.8 million , a decrease of$1.7 million or 13.6% versus the fourth quarter 2024, due to a$2.0 million decrease in Content revenues, offset by a$0.3 million increase in Commerce revenues. -
Fourth quarter 2025 Selling, General and Administrative expenses were
$88.7 million , an increase of$54.1 million or 156%, primarily driven by$40.1 million of acquisition-related items, including contingent consideration remeasurement adjustments reflecting the strong performance of recently acquired businesses, as well as transaction and integration costs. -
Fourth quarter 2025 net loss was
$30.2 million , compared to net income of$5.1 million for the fourth quarter 2024, principally as a result of higher non-recurring expenses, primarily related to contingent consideration remeasurement adjustments. -
Fourth quarter 2025 Adjusted EBITDA was
$36.3 million , compared to$33.1 million for the fourth quarter 2024. The increase was comprised of Adjusted EBITDA generated by the Company’s fiscal year 2025 acquisitions offset by higher bonus expense.
Full Year 2025
-
Full year 2025 revenues were
$463.4 million , an increase of$64.6 million , or 16.2%, versus the prior year period, driven by revenue from acquisitions of$66.4 million and Organic Revenue growth of$4.4 million , offset by a decrease of$6.2 million in revenue from discontinued events. The recent acquisitions ofGeneris , This is Beyond and Insurtech Insights would have resulted in a 4.8% year-over-year increase in Organic Revenues had they been part of Emerald’s portfolio in the twelve months endedDecember 31, 2024 . -
Full year 2025 Organic Revenues from the Connections reportable segment were
$356.7 million , an increase of$7.8 million or 2.2% versus the prior year period, due to four new event launches and higher recurring revenues. -
Full year 2025 Organic Revenues from the All Other category were
$40.3 million , a decrease of$3.4 million or 7.8% versus the prior year period, due to a$3.9 million decrease in Content revenues, partially offset by a$0.5 million increase in Commerce revenues. -
Full year 2025 Selling, General and Administrative expenses were
$241.2 million , an increase of$70.8 million or 41.5%, primarily driven by$58.3 million of acquisition-related items, including contingent consideration remeasurement adjustments reflecting the strong performance of recently acquired businesses, as well as transaction and integration costs. -
Full year 2025 net loss was
$30.7 million , compared to net income of$2.2 million for the prior year period, principally as a result of higher non-recurring expenses, primarily related to contingent consideration remeasurement adjustments. -
Full year 2025 Adjusted EBITDA was
$127.1 million , compared to$101.7 million in the prior year period. The increase was comprised of Adjusted EBITDA generated by the Company’s fiscal year 2025 acquisitions offset by higher bonus expense.
For a discussion of the Company’s presentation of Organic revenues and Adjusted EBITDA, which are non-GAAP measures, see below under the heading “Non-GAAP Financial Information.” Refer to Schedule 1 for a reconciliation of Organic revenues to revenues (discussed in the first paragraph of this section), the most directly comparable GAAP measure, and refer to Schedule 3 for a reconciliation of Adjusted EBITDA to net income (loss) (discussed in the second paragraph of this section), the most directly comparable GAAP measure.
Cash Flow
Fourth Quarter 2025:
-
Fourth quarter 2025 net cash provided by operating activities was
$12.3 million , compared to$20.6 million in the fourth quarter 2024. -
Fourth quarter 2025 capital expenditures were
$2.2 million , compared to$2.2 million in the fourth quarter 2024. -
Fourth quarter 2025 Free Cash Flow excluding event cancellation insurance proceeds, net, which the Company defines as net cash provided by operating activities less capital expenditures, event cancellation insurance proceeds and taxes paid on event cancellation insurance proceeds, was
$10.1 million , compared to$17.9 million in the fourth quarter 2024. The calculation of fourth quarter 2025 Free Cash Flow excluding event cancellation insurance proceeds, net, includes non-recurring acquisition related transaction costs of$0.6 million , acquisition integration and restructuring-related transition costs of$2.4 million and non-recurring legal and consulting fees of$0.7 million . The calculation of fourth quarter 2024 Free Cash Flow excluding event cancellation insurance proceeds, net, includes non-recurring acquisition related transaction costs of$1.2 million , acquisition integration and restructuring-related transition costs of$1.1 million , and non-recurring legal and consulting fees of$1.3 million . The total of these items is$3.7 million and$3.6 million for the quarters endedDecember 31, 2025 and 2024, respectively.
Full Year 2025:
-
Full year 2025 net cash provided by operating activities was
$42.6 million , compared to$46.8 million in the prior year period. -
Full year 2025 capital expenditures were
$8.3 million , compared to$9.8 million in the prior year period. -
Full year 2025 Free Cash Flow excluding event cancellation insurance proceeds, net, which the Company defines as net cash provided by operating activities less capital expenditures, event cancellation insurance proceeds and taxes paid on event cancellation insurance proceeds, was
$34.3 million , compared to$35.5 million in the prior year period. The calculation of fiscal 2025 Free Cash Flow excluding event cancellation insurance proceeds, net, includes non-recurring acquisition related transaction costs of$6.2 million , acquisition integration and restructuring-related transition costs of$6.3 million , non-recurring legal and consulting fees of$3.9 million and non-recurring financing fees charged to interest expense of$6.5 million for theJanuary 2025 andAugust 2025 debt repricings. The calculation of fiscal year 2024 Free Cash Flow excluding event cancellation insurance proceeds, net, includes non-recurring acquisition related transaction costs of$3.4 million , acquisition integration and restructuring-related transition costs of$8.3 million , and non-recurring legal and consulting fees of$3.0 million . The total of these items is$22.9 million and$14.7 million for the years endedDecember 31, 2025 and 2024, respectively. -
Full year Free Cash Flow as reported reflects the impact of certain acquisition-timing effects. As the
Generis , This is Beyond and Insurtech acquisitions closed before several of their major events were staged or scheduled to stage, a portion of event-related cash was reflected in the purchase price of each acquisition, rather than being captured in Emerald’s operating cash flow. The amount of this impact would have represented approximately$30.0 million incremental cash flows from operations.
For a review of the Company’s presentation of Free Cash Flow, which is a non-GAAP measure, see below under the heading “Non-GAAP Financial Information.” Refer to Schedule 4 for a reconciliation of Free Cash Flow to net cash provided by operating activities (discussed in the first paragraph of this section), the most directly comparable GAAP measure.
Dividend
On
Emerald Share Repurchase Program
On
Since the restart of the share repurchase program in 2021 through
Board of Directors Evaluates Potential Strategic Options
On
There is no assurance that any transaction will occur as a result of this review of options, and Emerald’s Board of Directors does not expect to provide updates regarding this review until an agreement is reached, or the review is otherwise completed.
Conference Call Webcast Details
As previously announced, the Company’s leadership will hold a conference call to discuss its fourth quarter 2025 results at
The conference call can be accessed by dialing 1-800-715-9871 (domestic) or 1-646-307-1963 (international). A telephonic replay will be available beginning at
Interested investors and other parties can access the webcast of the live conference call by visiting the Investors section of Emerald’s website at https://investor.emeraldx.com. An online replay will be available on the same website immediately following the call.
About Emerald
Non-GAAP Financial Information
This press release presents certain “non-GAAP” financial measures. The components of these non-GAAP measures are computed by using amounts that are determined in accordance with accounting principles generally accepted in
Organic Revenue
We define “Organic revenue growth” and “Organic revenue decline” as the growth or decline, respectively, in our revenue from one period to the next, adjusted for the revenue impact of: (i) acquisitions and dispositions, (ii) discontinued events and (iii) material show scheduling adjustments. We disclose changes in Organic revenue because we believe it assists investors and analysts in comparing Emerald’s operating performance across reporting periods on a consistent basis by excluding items that we do not believe provide a fair comparison of the trends underlying our existing event portfolio given changes in timing or strategy. Management and Emerald’s board of directors evaluate changes in Organic revenue to evaluate our historical and prospective financial performance and understand underlying revenue trends of our events.
Adjusted EBITDA
We use Adjusted EBITDA because we believe it assists investors and analysts in comparing Emerald’s operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Management and Emerald’s board of directors use Adjusted EBITDA to assess our financial performance and believe it is helpful in highlighting trends because it excludes the results of decisions that are outside the control of management, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which we operate, and capital investments. Adjusted EBITDA should not be considered as an alternative to net income (loss) as a measure of financial performance or to cash flows from operations as a liquidity measure.
We define Adjusted EBITDA as net income (loss) before (i) interest expense, net, (ii) provision for income taxes, (iii) depreciation and amortization, (iv) stock-based compensation, (v) goodwill and other intangible asset impairment charges and (vi) other items that management believes are not part of our core operations.
We have also presented Adjusted EBITDA excluding event cancellation insurance proceeds in order to illustrate the amount of Adjusted EBITDA from continuing operations.
Note: Schedule 3 provides reconciliations for 2025 and 2024 Adjusted EBITDA to net income (loss), however, it is not possible, without unreasonable efforts, to estimate the impacts of show scheduling adjustments, acquisitions and certain other special items that may occur in 2025 as these items are inherently uncertain and difficult to predict. As a result, the Company is unable to quantify certain amounts that would be included in a reconciliation of 2025 projected Adjusted EBITDA to projected net income (loss) without unreasonable efforts and has not provided reconciliations for these forward-looking non-GAAP financial measures.
Free Cash Flow
We present Free Cash Flow because we believe it is a useful indicator of liquidity that provides information to management and investors about the amount of cash generated from our core operations that, after capital expenditures, can be used to maintain and grow our business, for the repayment of indebtedness, payment of dividends and to fund strategic opportunities. Free Cash Flow is a supplemental non-GAAP measure of liquidity and is not based on any standardized methodology prescribed by GAAP. Free Cash Flow should not be considered in isolation or as an alternative to cash flows from operating activities or other measures determined in accordance with GAAP.
We have also presented Free Cash Flow excluding event cancellation insurance proceeds, net in order to illustrate the amount of Free Cash Flow from continuing operations.
Other companies may compute these measures differently. No non-GAAP metric should be considered as an alternative to any other measure derived in accordance with GAAP.
Cautionary Statement Concerning Forward-Looking Statements
This press release contains and our earnings call will contain certain forward-looking statements, including, but not limited to, statements regarding general economic conditions, including the impact of tariffs and trade policy or more specifically about the markets in which we operate, including growth of our various markets, and our expectations, beliefs, plans, strategies, objectives, prospects, assumptions or future events or performance; the multiple avenues to increase our organic growth; expectations regarding interest rates and economic conditions, among others; our guidance with respect to estimated revenues and Adjusted EBITDA; our ability or inability to obtain insurance coverage relating to event cancellations or interruptions; our intention to continue to pay regular quarterly dividends; our ability to successfully identify and acquire acquisition targets; our expectations arising from the ongoing impact of natural disasters, or outbreaks of contagious disease or the potential for infection on our business; how we integrate and grow acquired businesses; our ability to leverage artificial intelligence and other technologies in our products and services; and how we expand our international operations. In particular, the declaration, timing and amount of any future dividends will be subject to the discretion and approval of the Board and will depend on a number of factors, including the Company’s results of operations, cash flows, financial position and capital requirements, any applicable restrictions under the Company’s debt facilities, as well as general business conditions, legal, tax and regulatory restrictions and other factors the Board deems relevant at the time it determines to declare such dividends. These statements are based on management’s current expectations as well as estimates and assumptions prepared by management as of the date hereof, and although they are believed to be reasonable, they are inherently uncertain and not guaranteed. These statements involve risks and uncertainties, including, but not limited to, economic, competitive, governmental and technological factors outside of the Company’s control that may cause its business, industry, strategy, financing activities or actual results to differ materially. See “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in the Company’s most recently filed periodic reports on Form 10-K and Form 10-Q and subsequent filings. The Company undertakes no obligation to update or revise any of the forward-looking statements contained herein, whether as a result of new information, future events or otherwise.
|
|
||||||||||||
|
Condensed Consolidated Statements of (Loss) Income |
||||||||||||
|
(unaudited, dollars in millions, share data in thousands, except loss per share data) |
||||||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
Year Ended
|
|
Year Ended
|
|
|||||
|
Revenues |
$ |
132.7 |
|
$ |
106.8 |
$ |
463.4 |
|
$ |
398.8 |
|
|
|
Other income, net |
|
— |
|
|
0.5 |
|
— |
|
|
1.5 |
|
|
|
Cost of revenues |
|
51.4 |
|
|
43.8 |
|
168.7 |
|
|
147.5 |
|
|
|
Selling, general and administrative expense |
|
88.7 |
|
|
34.6 |
|
241.2 |
|
|
170.4 |
|
|
|
Depreciation and amortization expense |
|
8.3 |
|
|
7.1 |
|
31.0 |
|
|
28.3 |
|
|
|
Intangible asset impairment charges |
|
— |
|
|
1.0 |
|
— |
|
|
7.3 |
|
|
|
Operating (loss) income |
|
(15.7 |
) |
|
20.8 |
|
22.5 |
|
|
46.8 |
|
|
|
Interest expense |
|
9.8 |
|
|
11.4 |
|
48.8 |
|
|
47.8 |
|
|
|
Interest income |
|
0.4 |
|
|
1.9 |
|
4.6 |
|
|
8.5 |
|
|
|
Other income (expense) |
|
0.1 |
|
|
— |
|
0.1 |
|
|
— |
|
|
|
(Loss) income before income taxes |
|
(25.0 |
) |
|
11.3 |
|
(21.6 |
) |
|
7.5 |
|
|
|
Provision for income taxes |
|
5.2 |
|
|
6.2 |
|
9.1 |
|
|
5.3 |
|
|
|
Net (loss) income attributable to |
$ |
(30.2 |
) |
$ |
5.1 |
$ |
(30.7 |
) |
$ |
2.2 |
|
|
|
Accretion to redemption value of redeemable convertible preferred stock |
|
— |
|
|
— |
|
— |
|
|
(12.7 |
) |
|
|
Net (loss) income attributable to |
$ |
(30.2 |
) |
$ |
5.1 |
$ |
(30.7 |
) |
$ |
(10.5 |
) |
|
|
Basic (loss) income per share |
|
(0.15 |
) |
|
0.03 |
|
(0.15 |
) |
|
(0.07 |
) |
|
|
Diluted (loss) income per share |
|
(0.15 |
) |
|
0.03 |
|
(0.15 |
) |
|
(0.07 |
) |
|
|
Basic weighted average common shares outstanding |
|
197,769 |
|
|
202,495 |
|
198,729 |
|
|
156,925 |
|
|
|
Diluted weighted average common shares outstanding |
|
197,769 |
|
|
202,825 |
|
198,729 |
|
|
156,925 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|||||||
|
Condensed Consolidated Balance Sheets |
|||||||
|
(dollars in millions, share data in thousands, except par value) |
|||||||
|
|
|
|
|||||
|
|
(unaudited) |
||||||
|
Assets |
|
|
|||||
|
Current assets |
|
|
|||||
|
Cash and cash equivalents |
$ |
100.9 |
|
$ |
194.8 |
|
|
|
Trade and other receivables, net of allowances of |
|
99.0 |
|
|
82.5 |
|
|
|
Prepaid expenses and other current assets |
|
35.4 |
|
|
29.6 |
|
|
|
Total current assets |
|
235.3 |
|
|
306.9 |
|
|
|
Noncurrent assets |
|
|
|||||
|
Intangible assets, net |
|
181.4 |
|
|
155.9 |
|
|
|
|
|
783.6 |
|
|
573.8 |
|
|
|
Other noncurrent assets |
|
12.5 |
|
|
12.1 |
|
|
|
Total assets |
$ |
1,212.8 |
|
$ |
1,048.7 |
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|||||
|
Current liabilities |
|
|
|||||
|
Accounts payable and other current liabilities |
$ |
43.7 |
|
$ |
40.7 |
|
|
|
Income taxes payable |
|
2.1 |
|
|
— |
|
|
|
Cancelled event liabilities |
|
1.0 |
|
|
1.2 |
|
|
|
Deferred revenues |
|
219.2 |
|
|
190.5 |
|
|
|
Contingent consideration |
|
12.2 |
|
|
0.7 |
|
|
|
Right-of-use liabilities, current portion |
|
5.3 |
|
|
4.0 |
|
|
|
Term loan, current portion |
|
5.2 |
|
|
4.2 |
|
|
|
Total current liabilities |
|
288.7 |
|
|
241.3 |
|
|
|
Noncurrent liabilities |
|
|
|||||
|
Term loan, net of discount and deferred financing fees |
|
498.6 |
|
|
398.5 |
|
|
|
Deferred tax liabilities, net |
|
17.6 |
|
|
4.9 |
|
|
|
Other noncurrent liabilities |
|
69.1 |
|
|
18.1 |
|
|
|
Total liabilities |
|
874.0 |
|
|
662.8 |
|
|
|
Commitments and contingencies |
|
|
|||||
|
Stockholders’ equity |
|
|
|||||
|
Common stock, |
|
2.0 |
|
|
2.0 |
|
|
|
Additional paid-in capital |
|
1,016.4 |
|
|
1,034.0 |
|
|
|
Accumulated other comprehensive income |
|
1.2 |
|
|
— |
|
|
|
Accumulated deficit |
|
(680.8 |
) |
|
(650.1 |
) |
|
|
Total stockholders’ equity |
|
338.8 |
|
|
385.9 |
|
|
|
Total liabilities and stockholders’ equity |
$ |
1,212.8 |
|
$ |
1,048.7 |
|
|
|
Schedule 1 |
|||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
UNAUDITED RECONCILIATION OF REVENUES TO ORGANIC REVENUES |
|||||||||||||||||||||||||||
|
|
Three Months Ended
|
Change |
Year Ended
|
Change |
|||||||||||||||||||||||
|
Consolidated |
2025 |
|
2024 |
|
$ |
% |
2025 |
|
2024 |
|
$ |
% |
|||||||||||||||
|
|
(dollars in millions)
|
||||||||||||||||||||||||||
|
Revenues |
$ |
132.7 |
|
$ |
106.8 |
|
$ |
25.9 |
24.3 |
% |
$ |
463.4 |
|
$ |
398.8 |
|
$ |
64.6 |
16.2 |
% |
|||||||
|
Deduct: |
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Acquisition revenues (1) |
|
(25.4 |
) |
|
— |
|
|
|
|
(66.4 |
) |
|
— |
|
|
|
|||||||||||
|
Discontinued events |
|
— |
|
|
(0.3 |
) |
|
|
|
— |
|
|
(6.2 |
) |
|
|
|||||||||||
|
Scheduling adjustments(2) |
|
(2.3 |
) |
|
(1.8 |
) |
|
|
|
— |
|
|
— |
|
|
|
|||||||||||
|
Organic revenues |
$ |
105.0 |
|
$ |
104.7 |
|
$ |
0.3 |
0.3 |
% |
$ |
397.0 |
|
$ |
392.6 |
|
$ |
4.4 |
1.1 |
% |
|||||||
|
|
Three Months Ended
|
Change |
Year Ended
|
Change |
|||||||||||||||||||||||
|
Connections |
2025 |
|
2024 |
|
$ |
% |
2025 |
|
2024 |
|
$ |
% |
|||||||||||||||
|
|
(dollars in millions)
|
||||||||||||||||||||||||||
|
Revenues |
$ |
121.9 |
|
$ |
94.3 |
|
$ |
27.6 |
29.3 |
% |
$ |
423.1 |
|
$ |
355.1 |
|
$ |
68.0 |
19.1 |
% |
|||||||
|
Deduct: |
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Acquisition revenues |
|
(25.4 |
) |
|
— |
|
|
|
|
(66.4 |
) |
|
— |
|
|
|
|||||||||||
|
Discontinued events |
|
— |
|
|
(0.3 |
) |
|
|
|
— |
|
|
(6.2 |
) |
|
|
|||||||||||
|
Scheduling adjustments(2) |
|
(2.3 |
) |
|
(1.8 |
) |
|
|
|
— |
|
|
— |
|
|
|
|||||||||||
|
Organic revenues |
$ |
94.2 |
|
$ |
92.2 |
|
$ |
2.0 |
2.2 |
% |
$ |
356.7 |
|
$ |
348.9 |
|
$ |
7.8 |
2.2 |
% |
|||||||
|
|
Three Months Ended
|
Change |
Year Ended
|
Change |
|||||||||||||||||||||
|
All Other |
2025 |
2024 |
$ |
% |
2025 |
2024 |
$ |
% |
|||||||||||||||||
|
|
(dollars in millions)
|
||||||||||||||||||||||||
|
Revenues |
$ |
10.8 |
$ |
12.5 |
$ |
(1.7 |
) |
(13.6 |
%) |
$ |
40.3 |
$ |
43.7 |
$ |
(3.4 |
) |
(7.8 |
%) |
|||||||
|
Deduct: |
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Acquisition revenues |
|
— |
|
— |
|
|
|
— |
|
— |
|
|
|||||||||||||
|
Discontinued events |
|
— |
|
— |
|
|
|
— |
|
— |
|
|
|||||||||||||
|
Scheduling adjustments |
|
— |
|
— |
|
|
|
— |
|
— |
|
|
|||||||||||||
|
Organic revenues |
$ |
10.8 |
$ |
12.5 |
$ |
(1.7 |
) |
(13.6 |
%) |
$ |
40.3 |
$ |
43.7 |
$ |
(3.4 |
) |
(7.8 |
%) |
|||||||
| Notes: |
|
|
|
(1) |
For the three months ended |
|
|
(2) |
For the three months ended |
|
|
Schedule 2 |
|||||||||||
|
|
|||||||||||
|
UNAUDITED RECONCILIATION OF REVENUES TO DISAGGREGATED REVENUES |
|||||||||||
|
|
Three Months Ended
|
Year Ended
|
|||||||||
|
|
2025 |
2024 |
2025 |
2024 |
|||||||
|
|
(dollars in millions)
|
||||||||||
|
Connections |
$ |
121.9 |
$ |
94.3 |
$ |
423.1 |
$ |
355.1 |
|||
|
Content |
|
5.3 |
|
7.3 |
|
18.9 |
|
22.8 |
|||
|
Commerce |
|
5.5 |
|
5.2 |
|
21.4 |
|
20.9 |
|||
|
Total Revenues |
$ |
132.7 |
$ |
106.8 |
$ |
463.4 |
$ |
398.8 |
|||
|
Schedule 3 |
||||||||||||
|
|
||||||||||||
|
UNAUDITED RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA |
||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
|
||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
||||
|
|
(dollars in millions)
|
|
||||||||||
|
Net (loss) income |
$ |
(30.2 |
) |
$ |
5.1 |
|
$ |
(30.7 |
) |
$ |
2.2 |
|
|
Add (deduct): |
|
|
|
|
|
|
|
|
||||
|
Interest expense, net |
|
9.4 |
|
|
9.5 |
|
|
44.2 |
|
|
39.3 |
|
|
Provision for income taxes |
|
5.2 |
|
|
6.2 |
|
|
9.1 |
|
|
5.3 |
|
|
Intangible asset impairment charges(1) |
|
— |
|
|
1.0 |
|
|
— |
|
|
7.3 |
|
|
Depreciation and amortization |
|
8.3 |
|
|
7.1 |
|
|
31.0 |
|
|
28.3 |
|
|
Stock-based compensation |
|
2.8 |
|
|
1.1 |
|
|
11.3 |
|
|
5.8 |
|
|
Remeasurement of contingent consideration |
|
37.1 |
|
|
(0.5 |
) |
|
45.8 |
|
|
(1.2 |
) |
|
Other items(2) |
|
3.7 |
|
|
3.6 |
|
|
16.4 |
|
|
14.7 |
|
|
Adjusted EBITDA |
$ |
36.3 |
|
$ |
33.1 |
|
$ |
127.1 |
|
$ |
101.7 |
|
|
Deduct: |
|
|
|
|
|
|
|
|
||||
|
Event cancellation insurance proceeds |
|
— |
|
|
0.5 |
|
|
— |
|
|
1.5 |
|
|
Adjusted EBITDA excluding event cancellation insurance proceeds |
$ |
36.3 |
|
$ |
32.6 |
|
$ |
127.1 |
|
$ |
100.2 |
|
| Notes: |
|
|
|
(1) |
Intangible asset impairment charges for the three months ended |
|
|
(2) |
Other items for the three months ended |
|
|
Schedule 4 |
||||||||||||
|
|
||||||||||||
|
UNAUDITED RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW |
||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
|
||||||||
|
|
2025 |
2024 |
|
2025 |
2024 |
|
||||||
|
|
(dollars in millions)
|
|
||||||||||
|
Net Cash Provided by Operating Activities |
$ |
12.3 |
$ |
20.6 |
|
$ |
42.6 |
$ |
46.8 |
|
||
|
Less: |
|
|
|
|
|
|
||||||
|
Capital expenditures |
|
2.2 |
|
2.2 |
|
|
8.3 |
|
9.8 |
|
||
|
Free Cash Flow |
$ |
10.1 |
$ |
18.4 |
|
$ |
34.3 |
$ |
37.0 |
|
||
|
Event cancellation insurance proceeds |
|
— |
|
(0.5 |
) |
|
— |
|
(1.5 |
) |
||
|
Free cash flow excluding event cancellation insurance proceeds, net |
$ |
10.1 |
$ |
17.9 |
|
$ |
34.3 |
$ |
35.5 |
|
||
|
Schedule 5 |
||||||||||||
|
|
||||||||||||
|
UNAUDITED RECONCILIATION OF REPORTABLE SEGMENTS RESULTS TO (LOSS) INCOME BEFORE TAXES |
||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
|
||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
||||
|
|
(dollars in millions)
|
|
||||||||||
|
Revenues |
|
|
|
|
|
|
|
|
||||
|
Connections |
$ |
121.9 |
|
$ |
94.3 |
|
$ |
423.1 |
|
$ |
355.1 |
|
|
All Other |
|
10.8 |
|
|
12.5 |
|
|
40.3 |
|
|
43.7 |
|
|
Total revenues |
$ |
132.7 |
|
$ |
106.8 |
|
$ |
463.4 |
|
$ |
398.8 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other income, net |
|
|
|
|
|
|
|
|
||||
|
Connections |
$ |
— |
|
$ |
0.5 |
|
$ |
— |
|
$ |
1.5 |
|
|
Total other income, net |
$ |
— |
|
$ |
0.5 |
|
$ |
— |
|
$ |
1.5 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
||||
|
Connections |
$ |
46.9 |
|
$ |
36.1 |
|
$ |
171.3 |
|
$ |
142.3 |
|
|
All Other |
|
2.5 |
|
|
2.5 |
|
|
7.2 |
|
|
6.2 |
|
|
Adjusted EBITDA (excluding General corporate expenses) |
$ |
49.4 |
|
$ |
38.6 |
|
$ |
178.5 |
|
$ |
148.5 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
General corporate expenses |
|
(13.1 |
) |
|
(5.5 |
) |
|
(51.4 |
) |
|
(46.8 |
) |
|
Interest expense, net |
|
(9.4 |
) |
|
(9.5 |
) |
|
(44.2 |
) |
|
(39.3 |
) |
|
Intangible asset impairment charges |
|
— |
|
|
(1.0 |
) |
|
— |
|
|
(7.3 |
) |
|
Depreciation and amortization expense |
|
(8.3 |
) |
|
(7.1 |
) |
|
(31.0 |
) |
|
(28.3 |
) |
|
Stock-based compensation expense |
|
(2.8 |
) |
|
(1.1 |
) |
|
(11.3 |
) |
|
(5.8 |
) |
|
Remeasurement of contingent consideration |
|
(37.1 |
) |
|
0.5 |
|
|
(45.8 |
) |
|
1.2 |
|
|
Other items |
|
(3.7 |
) |
|
(3.6 |
) |
|
(16.4 |
) |
|
(14.7 |
) |
|
(Loss) income before income taxes |
$ |
(25.0 |
) |
$ |
11.3 |
|
$ |
(21.6 |
) |
$ |
7.5 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260313926043/en/
Investor Relations
investor.relations@emeraldx.com
1-866-339-4688 (866EEXINVT)
Source: