share_log

Dolphin Reports Record Q2 Revenue of $11.4 Million; H1 2024 Delivers $26.7 Million Revenue and $0.9 Million Adjusted Operating Income

Dolphin Reports Record Q2 Revenue of $11.4 Million; H1 2024 Delivers $26.7 Million Revenue and $0.9 Million Adjusted Operating Income

海豚公司報告2022年第二季度營業收入爲1140萬美元;2022年上半年累計營業收入爲2670萬美元,調整後營業收入爲90萬美元。
Accesswire ·  08/15 04:01

MIAMI, FL / ACCESSWIRE / August 14, 2024 / Dolphin (NASDAQ:DLPN), a leading entertainment marketing and premium content production company, announces its financial results for the second quarter ended June 30, 2024.

2024年6月30日結束的第二季度,領先的娛樂營銷和高端內容製作公司Dolphin (NASDAQ: DLPN) 宣佈其財務業績。

Bill O'Dowd, CEO of Dolphin Entertainment commented:

Dolphin Entertainment的CEO Bill O'Dowd評論說:

"Dolphin achieved record Q2 revenues this year, setting a solid foundation to exceed $50 million in annual revenues and deliver full year positive Adjusted Operating Income-the key financial metric by which we measure ourselves, and the one that we believe truly reflects our value creation. We are lining up for a strong second half of the year, with the acquisition of Elle Communications to concentrate our work in the Impact PR space, and our anticipated launch of a sports company to complement our market-leading position in entertainment. Furthermore, we expect to close on our next Ventures opportunity, continuing our strategy of generating immediate service revenues while amassing equity stakes typically without capital deployment, positioning us for potentially significant returns as our portfolio grows and matures.

"Dolphin在今年Q2實現創紀錄的營業收入,爲超過5000萬美元的年度收入打下了堅實基礎,同時交付全年的調整後營業收益——我們衡量自己的主要財務指標,我們相信這真正反映了我們的價值創造。我們正在爲今年下半年打造強勁的局面,收購Elle Communications專注於衝擊公共關係領域,預計推出一家體育公司來補充我們在娛樂領域的領先地位。此外,我們預計將關閉下一個Ventures機會,繼續制定立即產生服務收入的策略,同時積累出資權益通常不需要資本投入,爲我們的組合增長成熟提供可能的顯着回報。簡而言之,我們認爲我們的紀錄是對收入和調整後運營利潤目標的實質性進展,以及新的垂直擴張、提供選擇權的Ventures戰略,所有這些都使我們處於持續增長、盈利和成功的有利地位。"

In summary, we believe that our record results provide solid progress towards our Revenue and Adjusted Operating Income goals which, along with new vertical expansion, and our Ventures strategy providing optionality, all together position us well for sustained growth, profitability and success."

總之,我們認爲我們的紀錄結果爲我們在收入和調整後運營利潤目標方面的穩步進展提供了堅實的基礎,再加上新的垂直拓展以及我們的Ventures策略提供選擇性,這些共同使我們處於持續增長、盈利和成功的良好地位。

Q2 2024 and Recent Highlights

2024年6月30日及近期亮點

  • Total revenue for the quarter ended June 30 2024 was $11.4 million, an increase of 4% over the same period in 2023.

  • Operating loss of $1.1 million for the quarter ended June 30, 2024 as compared to an operating loss of $7.5 million for the quarter ended June 30, 2023. Operating loss of $0.9 million for the six months ended June 30, 2024 as compared to an operating loss of $10.0 million for the six months ended June 30, 2023.

  • Adjusted operating loss(1) of $0.1 million for the three months ended June 30, 2024 and $0.05 million for the three months ended June 30, 2023. Adjusted operating income of $0.9 million for the six months ended June 30, 2024 as compared to adjusted operating loss of $1.9 million for the six months ended June 30, 2023.

  • Operating expenses for the second quarter of 2024 were $12.6 million, including depreciation and amortization of $0.6 million and goodwill impairment of $0.2 million. Operating expense for the second quarter of 2023 were $18.5 million, including depreciation and amortization of $0.5 million and goodwill impairment of $6.5 million.

  • Net loss for the quarter was $1.6 million including depreciation and amortization of $0.5 million, goodwill impairment of $0.2 million and interest expense of $0.5 million. Net loss for the same period in prior year was $8.0 million including depreciation and amortization of $0.5 million, goodwill impairment of $6.5 million, interest expense of $0.5 million and equity losses in unconsolidated affiliates of $0.1 million.

  • Loss per share was $0.08 per share based on 19.4 million weighted average shares for basic loss per share and 19.6 million weighted average shares for diluted loss per share for the three months ended June 30, 2024. Loss per share was $0.60 per share based on 13.2 million weighted average shares outstanding for both basic loss per share and fully diluted loss per share for the three months ended June 30, 2023.

  • Cash and cash equivalents of $9.8 million as of June 30, 2024, as compared to $7.6 million as of December 31, 2023.

  • 截至2024年6月30日的季度總收入爲1140萬美元,比2023年同期增長4%。

  • 2024年6月30日季度的營業虧損爲110萬美元,而2023年6月30日季度的營業虧損爲750萬美元。截至2024年6月30日的六個月的營業虧損爲90萬美元,而2023年6月30日的六個月的營業虧損爲1000萬美元。

  • 2024年6月30日三個月的調整後營業虧損爲10萬美元,而2023年6月30日三個月的調整後營業虧損爲5萬美元。截至2024年6月30日的六個月的調整後營業收益爲90萬美元,而截至2023年6月30日的六個月的調整後營業虧損爲190萬美元。

  • 2024年第二季度的營業費用爲1260萬美元,包括折舊和攤銷費用的60萬美元以及商譽減值費用的20萬美元。而2023年第二季度的營業費用爲1850萬美元,包括折舊和攤銷費用的50萬美元以及商譽減值費用的650萬美元。

  • 該季度淨虧損爲160萬美元,包括折舊和攤銷費用的50萬美元,商譽減值費用的20萬美元和利息費用的50萬美元。而去年同期的淨虧損爲800萬美元,包括折舊和攤銷費用的50萬美元,商譽減值費用的650萬美元,利息費用的50萬美元以及在未納入合併聯營企業中的權益損失的10萬美元。

  • 2024年6月30日三個月加權平均每股基本虧損爲0.08美元,加權平均每股攤薄虧損爲0.08美元,基於1940萬股的基本虧損每股和1960萬股的攤薄虧損每股計算。而2023年6月30日三個月每股虧損爲0.60美元,基於1320萬股的基本虧損每股和完全攤薄虧損每股計算。

  • 截至2024年6月30日,現金及現金等價物爲980萬美元,而截至2023年12月31日爲760萬美元。

(1)The Company has provided adjusted operating income information that has not been prepared in accordance with GAAP. This measure is defined below in the section "Use of non-GAAP measures."

(1)公司提供了未按照美國通用會計準則準備的調整後營業收益信息。此指標在"非GAAP措施使用"一節中定義。

  • Ventures

    • Dolphin's film, "Blue Angels" crossed a box office milestone and debuted at #1 on Prime Video over the Memorial Day holiday frame. The film's one week IMAX run grossed $2,082,327 at the box office, including a Top 10 debut with $1,404,820 on its opening weekend.

    • Launched the first product developed by Dolphin in partnership with one of the A-list celebrities on its talent rosters: Staple Gin, a recipe-driven spirit created by Rachael Ray and crafted in New York's Catskills region. Staple Gin, which won Double Gold and a 96 point rating at the 15th Annual New York International Spirits Competition, is now available nationally via e-commerce at and in New York State at bars, restaurants and retail destinations via Southern Glazer's Wine & Spirits, with additional markets to follow. Southern Glazer's Wine & Spirits is the world's preeminent distributor of beverage alcohol.

    • Announced the selection of Oak View Group (OVG), a global leader in venue development, management, premium hospitality services and 360-degree solutions, for the management of operations at Mastercard Midnight Theater.

    • Later in the year, we expect to make the announcement of the first of Dolphin's owned or co-owned live events, to occur in late 2024 or in 2025.

  • 42West

    • Elle Communications, a leading PR agency specializing in social and environmental impact has been added as a new division following its acquisition by Dolphin Entertainment.

    • Led multiple award-winning campaigns at the 2024 Tribeca Festival.

      • Client wins included Best Performance in a U.S. Narrative Feature and Best Screenplay in an International Narrative Feature.

      • Premiered HBO's new documentary feature "Wise Guy: David Chase and The Sopranos" directed by Alex Gibney.

    • Fandoms & Franchises spearheaded campaigns for three triple AAA video games-- Funko Fusion, Alien: Rogue Incursion and MultiVersus.

    • Supported world premiere of "Megalopolis," the new feature from longtime client Francis Ford Coppola, and GKIDS' "Ghost Cat Anzu," at the 77th Cannes Film Festival.

    • Championed clients at the 2024 Television Upfronts. Clients receiving renewals including: "The Boys," "Conan O'Brien Must Go," "The Conners," and "Lopez vs. Lopez." Additionally, Discovery's "Shark Week" revealed that John Cena will host this year's iteration of the programming event.

  • Shore Fire Media

    • Dave Matthews Band was successfully nominated for induction into the Rock & Roll Hall of Fame

    • Kylie Minogue made Time Magazine's esteemed TIME 100 list of the 100 most influential people in the world for 2024

    • Warren Zeiders won Breakthrough Male Video of the Year at the 2024 CMT Awards for his chart-topping hit "Pretty Little Poison," and Brittney Spencer brought the house down performing with Parker Mccollum.

    • Announced the promotion of five of its staff to key leadership positions - reflecting the company's growth and expanding roster of artists, brands, businesses, talent, creators, events and more since its acquisition by Dolphin Entertainment.

  • The Door

    • Promoted the launch of Newman's Own "Pay What You Want" pizza truck, with all proceeds benefiting the Newman's Own Foundation.

    • Four Twenty Five, a Jean-Georges Restaurant, became one of the newest additions to Michelin Guide.

    • Supported Carbone Fine Food's Launch of 'The Sales Rep' Jacket, the first piece of an exclusive capsule collection, available for a limited time.

    • Dolphin Entertainment partnered with Rachael Ray, long-time client of The Door, as creative marketing partner for her new Staple Gin. Staple Gin launched in May 2024 with Do Good Spirits, leveraging The Door's expertise in marketing wines, spirits, and culinary brands.

    • Staple Gin landed a spot on Vine Pair's "30 Best Gins in the World," receiving a rating of 94 - the highest score received.

  • The Digital Dept.

    • Executed a comprehensive influencer strategy for Crocs' latest product line, the Getaway Sandals, garnering more than 5 million impressions, a reach of 3.9 million, 248,000 engagements, and over 13,000 link clicks.

    • Selected to join Ulta Beauty's 2024 Beauty Collective, to enhance brand visibility and drive business growth.

    • TDD talents Mariyah and Peter Gerber launched their new clothing collection The Match Me Boutique on Amazon.

  • Special Projects

    • Made its mark on the CHANELTribeca Festival Arts Dinner, featuring Robert De Niro, Blake Lively, Jude Law, Trevor Noah and Katie Holmes.

    • Supported Infatuation's EatsCon L.A., presented by Chase Sapphire, with Sofia Vergara, Nicole Byer, and Chrissy Teigen.

    • Led an incredible night at the Peabody Awards with an star-studded lineup that included Billy Crystal, JJ Abrams, Kumail Nanjiani, Lilly Singh, Mel Brooks, Regina King, and Rose Byrne.

  • 企業

    • Dolphin的電影"藍色天使"在陣亡將士紀念日假期檔期上映,突破了電影票房裏程碑,並在Prime Video上首次亮相。該電影在IMAX上一週的放映在電影票房上收入2082327美元,其中包括開片週末的1404820美元,排名前十名。

    • Dolphin與其藝人名單中的A-list著名人士合作推出的第一個產品,Staple Gin,是由Rachael Ray創作、並在紐約卡茨基爾斯地區製作的一款食譜驅動烈酒。該產品在第15屆紐約國際烈酒競賽中獲得雙重金牌和96分的評分,現已在全國範圍內通過e-commerce購買,在紐約州的酒吧、餐廳和零售目的地可以通過Southern Glazer's Wine & Spirits購買,其他市場也會跟進。Southern Glazer's Wine & Spirits是全球最重要的飲料酒精飲料分銷商。

    • 宣佈選擇Oak View Group (OVG) 爲萬事達午夜劇院的運營管理公司,OVG是全球場館開發、管理、高端醫療服務和360度解決方案的領導者。

    • 在今年晚些時候,我們預計將宣佈Dolphin擁有或共同擁有的首個現場活動,將在2024年底或2025年進行。

  • 42West

    • Elle Communications作爲一個專門從事社會和環境影響的公共關係機構,已被Dolphin Entertainment收購併作爲新的業務部門加入。

    • 在2024年Tribeca電影節上領導了多次獲獎活動。

      • 獲勝客戶包括美國敘事特色最佳表現獎和國際敘事特色最佳劇本獎。

      • HBO首播了由Alex Gibney執導的新紀錄片"Wise Guy: David Chase和The Sopranos"。

    • 粉絲和品牌引領了3款AAA級電子遊戲的廣告活動——Funko Fusion、Alien: Rogue Incursion和MultiVersus。

    • 在第77屆戛納電影節上支持作者Francis Ford Coppola的新作品"Megalopolis"和GKIDS的"Ghost Cat Anzu"的全球首映。

    • 在2024年電視Upfronts上支持客戶。即將續訂的節目包括:"The Boys," "Conan O'Brien Must Go," "The Conners" 和 "Lopez vs. Lopez"。此外,Discovery的" Shark Week "透露約翰·塞納將主持今年的節目活動。

  • Shore Fire Media

    • Dave Matthews Band成功入選了搖滾名人堂。

    • Kylie Minogue入選了時代雜誌2024年全球100位最有影響力的人物之一。

    • Warren Zeiders憑藉他的熱門單曲"Pretty Little Poison"獲得了2024年CMT男性突破藝人獎,而Brittney Spencer則與Parker Mccollum同台表演,炸場了。

    • 宣佈將公司的五名員工晉升爲關鍵領導人,反映了公司在Dolphin Entertainment收購以來的發展和擴展藝術家、品牌、企業、人才、創作者、活動等方面的範疇。

    • 推廣Newman's Own的「按您所願支付」的比薩卡車,所有收益將捐贈至Newman's Own基金會。

    • Four Twenty Five是Michelin Guide最新的餐廳之一。

    • 支持Carbone Fine Food推出'The Sales Rep'夾克,這是一個獨家套裝系列的第一件衣服,限時供應。

    • Dolphin Entertainment與The Door的長期客戶Rachael Ray合作,成爲她新的Staple Gin的創意營銷合作伙伴。 Staple Gin與Do Good Spirits於2024年5月推出,利用The Door在營銷葡萄酒、烈酒和烹飪品牌方面的專業知識。

    • Staple Gin入選了Vine Pair的"30 Best Gins in the World",獲得了94分的最高評分。

  • 數字服務部門。

    • 執行了全面的影響者策略,爲Crocs最新的產品線Getaway Sandals贏得了500萬次印象、390萬次到達、24.8萬次互動和13000多次鏈接點擊。

    • 被選爲ulta美容2024美容收藏中心的成員,以增強品牌知名度和推動業務增長。

    • TDD的Mariyah和Peter Gerber在亞馬遜上推出了他們的新時裝品牌"The Match Me Boutique"。

  • 特別項目

    • 作爲CHANELTribeca Festival藝術晚宴的重頭戲,特邀羅伯特·德尼羅、布萊克·萊弗利、裘德·洛、特雷弗·諾亞和凱蒂·霍爾姆斯參與。

    • 贊助Infatuation舉辦的由Chase Sapphire主辦的EatsCon L.A活動,現場邀請索菲亞·維加拉,妮可·拜爾和克里西·提根等名人蔘與。

    • 在Peabody獎頒獎典禮上展現了令人驚歎的夜晚,衆星雲集,包括比利·克里斯特爾、JJ·艾布拉姆斯、庫梅爾·南賈尼、莉莉·辛格、梅爾·布魯克斯、蕾吉娜·金和羅斯·拜恩。

Conference Call Information
To participate in this event, dial in approximately 5 to 10 minutes before the beginning of the call.

電話會議信息
要參加此活動,請在通話開始前約5到10分鐘撥打電話。

Date: August 14, 2024
Time: 4:30pm ET.
Toll Free: 877-545-0320 International: 973-528-0002 Participant Access Code: 630741
Webcast:

日期:2024年8月14日
時間:美國東部時間下午4:30。
免費電話:877-545-0320 國際電話:973-528-0002 參與者接入代碼:630741
網絡直播:

Replay
Toll Free: 877-481-4010 International: 919-882-2331 Replay Passcode: 51040
Webcast Replay:

重播
免費電話:877-481-4010 國際電話:919-882-2331 回放密碼:51040
網絡研討會回放:

About Dolphin

有關Dolphin

Dolphin (Nasdaq:DLPN), founded in 1996 by Bill O'Dowd, has evolved from its origins as an Emmy-nominated television, digital, and feature film content producer to a company with three dynamic divisions: Dolphin Entertainment, Dolphin Marketing, and Dolphin Ventures.

Dolphin (Nasdaq:DLPN)成立於1996年,創始人 Bill O'Dowd,始終致力於爲觀衆製作出優秀的電視、數字內容和電影。如今 Dolphin 成爲了擁有三個不同部分的綜合性公司:Dolphin Entertainment、Dolphin Marketing 和 Dolphin Ventures。

Dolphin Entertainment: This legacy division, where it all began, has a rich history of producing acclaimed television shows, digital content, and feature films. With high-profile partnerships like IMAX and notable projects including "The Blue Angels," Dolphin Entertainment continues to set the standard in quality storytelling and innovative content creation.

Dolphin Entertainment : 從這裏開始,Dolphin 的傳統部分就擁有製作備受矚目的電視節目、數字內容和電影的豐富歷史。憑藉 IMAX 等高調合作夥伴以及知名項目《 藍色天使》, Dolphin Entertainment 在優質故事敘述和創新的內容製作方面不斷推出新標準。

Dolphin Marketing: Established in 2017, this division has become a powerhouse in public relations, influencer marketing, branding strategy, talent booking, and special events. Comprising top-tier companies such as 42West, The Door, Shore Fire, Special Projects, and The Digital Dept., Dolphin Marketing serves a wide range of industries, from entertainment, music and sports to hospitality, fashion and consumer products.

Dolphin 市場部門:該部門成立於2017年,已經成爲公共關係、影響營銷、品牌策略、人才預定和特別活動的重要代名詞。Dolphin Marketing 包括 42West、The Door、Shore Fire、Special Projects 和 The Digital Dept.等頂級公司。Dolphin Marketing 服務於廣泛的行業,從娛樂業、音樂和體育到酒店業、時裝和消費品。

Dolphin Ventures: This division leverages Dolphin's best-in-class cross-marketing acumen and business development relationships to create, launch and/or accelerate innovative ideas and promising products, events and content in our areas of expertise. Key ventures include collaborations with Rachael Ray for Staple Gin and Mastercard Midnight Theatre. The company is actively exploring new projects in AI, beauty, and sports.

Dolphin Ventures:該部門利用 Dolphin 業內最好的跨界營銷知識和業務發展關係,爲我們的專業領域創建、推出和/或加速創新想法、有效產品、事、內容等。主要項目包括與 Rachael Ray 合作的 Staple Gin 和 Mastercard Midnight Theatre。公司正在積極探索 AI、美容和體育等新項目。

This press release contains 'forward-looking statements' within the meaning of the Private Securities Litigation Reform Act. These forward-looking statements may address, among other things, Dolphin Entertainment Inc.'s offering of common stock as well as expected financial and operational results and the related assumptions underlying its expected results. These forward-looking statements are distinguished by the use of words such as "will," "would," "anticipate," "expect," "believe," "designed," "plan," or "intend," the negative of these terms, and similar references to future periods. These views involve risks and uncertainties that are difficult to predict, and accordingly, Dolphin Entertainment's actual results may differ materially from the results discussed in its forward-looking statements. Dolphin Entertainment's forward-looking statements contained herein speak only as of the date of this press release. Factors or events Dolphin Entertainment cannot predict, including those described in the risk factors contained in its filings with the Securities and Exchange Commission, may cause its actual results to differ from those expressed in forward-looking statements. Although Dolphin Entertainment believes the expectations reflected in such forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be achieved. Dolphin Entertainment undertakes no obligation to update publicly any forward-looking statements as a result of new information, future events, or otherwise, except as required by applicable law.

本新聞稿包含《私人證券訴訟改革法案》(Private Securities Litigation Reform Act)規定的"前瞻性聲明"。這些前瞻性聲明可能涉及Dolphin Entertainment Inc.的普通股發行以及預期的財務和業務結果,以及與其預期結果相關的假設。這些前瞻性聲明的表達方式包括"將要","會","預期","相信","設計","計劃"或"打算"等詞彙,這些詞彙的否定形式,以及對未來時期的類似引用。這些觀點涉及難以預測的風險和不確定性,因此,Dolphin Entertainment的實際結果可能與其前瞻性聲明中討論的結果有所不同。Dolphin Entertainment此處包含的前瞻性聲明僅在新聞稿發佈之日有效。Dolphin Entertainment無法預測的因素或事件(包括其提交給證券交易委員會的風險因素中所描述的因素)可能導致其實際結果與前瞻性聲明中表達的結果有所不同。雖然Dolphin Entertainment認爲其前瞻性聲明所反映的期望是基於合理的假設,但它不能保證其期望會實現。Dolphin Entertainment除適用法律規定外,不承擔公開更新任何前瞻性聲明的義務,即使由於新信息、未來事件或其他原因需要更新也是如此。

Contact:

聯繫方式:

James Carbonara/Hayden IR
(646)-755-7412
james@haydenir.com

James Carbonara/Hayden IR
(646)-755-7412
james@haydenir.com

DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)

DOLPHIN ENTERTAINMENT, INC.及其附屬公司
簡明合併資產負債表
(未經審計)

June 30, 2024

December 31, 2023

ASSETS
Current
Cash and cash equivalents

$

8,718,975

$

6,432,731

Restricted cash

1,127,960

1,127,960

Accounts receivable:
Trade, net of allowance of $1,499,842 and $1,456,752, respectively

7,707,126

5,817,615

Other receivables

4,469,209

6,643,960

Notes receivable

1,135,000

-

Other current assets

606,964

701,335

Total current assets

23,765,234

20,723,601

Capitalized production costs, net

538,231

2,295,275

Employee receivable

908,085

796,085

Right-of-use asset

4,638,274

5,599,736

Goodwill

25,211,206

25,220,085

Intangible assets, net

10,147,970

11,209,664

Property, equipment and leasehold improvements, net

148,630

194,223

Other long-term assets

216,305

216,305

Total Assets

$

65,573,935

$

66,254,974

2024年6月30日

2023年12月31日

資產
當前
現金及現金等價物

$

8,718,975

$

6,432,731

受限現金

1,127,960

1,127,960

應收賬款:
交易,扣除1,499,842美元和1,456,752美元的準備金

7,707,126

5,817,615

其他應收款

4,469,209

6,643,960

應收票據

1,135,000

-

其他資產

606,964

701,335

總流動資產

23,765,234

20,723,601

資本化製作成本,扣除

538,231

2,295,275

員工應收款

908,085

796,085

租賃權資產

4,638,274

5,599,736

商譽

25,211,206

25,220,085

無形資產, 淨額

10,147,970

11,209,664

固定資產和租賃改良,淨額

148,630

194,223

其他長期資產

216,305

216,305

總資產

$

65,573,935

$

66,254,974

LIABILITIES
Current
Accounts payable

$

3,196,441

$

6,892,349

Term loan, current portion

1,023,468

980,651

Notes payable, current portion

3,900,000

3,500,000

Revolving line of credit

400,000

400,000

Accrued interest - related party

1,763,779

1,718,009

Accrued compensation - related party

2,625,000

2,625,000

Lease liability, current portion

1,959,835

2,192,213

Deferred revenue

851,402

1,451,709

Other current liabilities

10,290,241

7,694,114

Total current liabilities

26,010,166

27,454,045

Term loan, noncurrent portion

3,979,052

4,501,963

Notes payable

2,980,000

3,380,000

Convertible notes payable

5,100,000

5,100,000

Convertible note payable at fair value

290,000

355,000

Loan from related party

3,217,873

1,107,873

Lease liability

3,220,449

4,068,642

Deferred tax liability

329,510

306,691

Warrant liability

-

5,000

Other noncurrent liabilities

18,915

18,915

Total Liabilities

45,145,965

46,298,129

STOCKHOLDERS' EQUITY
Preferred Stock, Series C, $0.001 par value, 50,000 shares authorized, 50,000 shares issued and outstanding at June 30, 2024 and December 31, 2024

1,000

1,000

Common stock, $0.015 par value, 200,000,000 shares authorized, 20,196,416 and 18,219,531 shares issued and outstanding at June 30, 2024 and December 31, 2023, respectively

302,947

273,293

Additional paid-in capital

155,686,452

153,293,756

Accumulated deficit
(135,562,429)

(133,611,204

Total Stockholders' Equity

20,427,970

19,956,845

Total Liabilities and Stockholders' Equity

$

65,573,935

$

66,254,974

負債
當前
應付賬款

$

3,196,441

$

6,892,349

到期貸款,流動部分

1,023,468

980,651

應付票據,短期部分

約定

3,500,000

循環授信額度

400,000

400,000

應計利息-關聯方

1,763,779

1,718,009

關聯方應計工資

2,625,000

2,625,000

租賃負債,流動部分

1,959,835

2,192,213

遞延收入

851,402

1,451,709

其他流動負債

10,290,241

7,694,114

流動負債合計

26,010,166

27,454,045

長期貸款,非流動部分

3,979,052

4,501,963

應付票據

2,980,000

3,380,000

可轉換票據應付款項

5,100,000

5,100,000

公允價值計量的可轉換債券負債

290,000

355,000

相關方貸款

3,217,873

1,107,873

租賃負債

3,220,449

4,068,642

遞延所得稅負債

329,510

306,691

認股權負債

-

5,000

其他非流動負債

18,915

18,915

總負債

45,145,965

46,298,129

股東權益
C類優先股,每股面值0.001美元,共計50,000股已授權,截至2024年6月30日和2024年12月31日已發行並流通的股份爲50,000股。

1,000

1,000

普通股,每股面值0.015美元,共計2億股已授權,截至2024年6月30日和2023年12月31日已發行並流通的股份分別爲20,196,416股和18,219,531股。

302,947

273,293

額外實收資本

155,686,452

153,293,756

累積赤字
(135,562,429)

(133,611,204

股東權益總計

20,427,970

19,956,845

負債和股東權益總計

$

65,573,935

$

66,254,974

DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

DOLPHIN ENTERTAINMENT, INC.及其附屬公司
經簡化的合併利潤及損失表
(未經審計)

Three Months Ended
June 30,
Six Months Ended
June 30,

2024

2023

2024

2023

Revenues

$

11,449,089

$

11,024,935

$

26,684,981

$

20,916,356

Expenses:
Direct costs

216,247

217,245

2,535,474

436,141

Payroll and benefits

9,195,018

8,677,493

18,769,269

17,732,223

Selling, general and administrative

1,864,852

2,005,286

3,841,843

3,877,223

Depreciation and amortization

555,694

543,939

1,108,797

1,077,035

Impairment of goodwill

190,565

6,517,400

190,565

6,517,400

Change in fair value of contingent consideration

-

17,741

-

33,226

Legal and professional

546,178

496,570

1,193,959

1,259,847

Total expenses

12,568,554

18,475,674

27,639,907

30,933,095

Loss from operations
(1,119,465) (7,450,739) (954,926) (10,016,739)
Other (expenses) income:
Change in fair value of convertible note

40,000

4,000

65,000

(6,444)
Change in fair value of warrants

-

5,000

5,000

5,000

Interest income

731

103,104

6,600

205,121

Interest expense
(522,184) (452,637) (1,025,821) (808,507)
Total other (expenses) income, net
(481,453) (340,533) (949,221) (604,830)
Loss before income taxes and equity in losses of unconsolidated affiliates
(1,600,918) (7,791,272) (1,904,147) (10,621,569)
Income tax expense
(23,540) (33,086) (47,079) (60,184)
Net loss before equity in losses of unconsolidated affiliates
(1,624,458) (7,824,358) (1,951,226) (10,681,753)
Equity in losses of unconsolidated affiliates

-

(134,886)

-

(246,811)
Net loss

$

(1,624,458)

$

(7,959,244)

$

(1,951,226)

$

(10,928,564)
Loss per share:
Basic

$

(0.08)

$

(0.60)

$

(0.10)

$

(0.85)
Diluted

$

(0.08)

$

(0.60)

$

(0.10)

$

(0.85)
Weighted average number of shares outstanding:
Basic

19,446,310

13,212,311

18,962,067

12,926,273

Diluted

19,574,187

13,212,311

19,089,944

12,926,273

三個月之內結束
6月30日,
銷售額最高的六個月
6月30日,

2024

2023

2024

2023

收入

$

11,449,089

$

11,024,935

$

26,684,981

$

20,916,356

費用:
直接成本

Allspring Wells Fargo Core Special INTL SM CP I

217,245

2,535,474

436,141

工資和福利

9,195,018

8,677,493

18,769,269

17,732,223

銷售、一般及行政費用

1,864,852

2,005,286

3,841,843

3,877,223

折舊和攤銷

555,694

543,939

1,108,797

1,077,035

商譽減值

190,565

6,517,400

190,565

6,517,400

應計可變對價公允價值變動

-

17,741

-

33,226

法律和專業服務費用

546,178

496,570

1,193,959

1,259,847

總支出

12,568,554

18,475,674

27,639,907

30,933,095

經營虧損
(1,119,465) (7,450,739) (954,926) (10,016,739)
其他(支出)收入:
可轉換債券公允價值變動

40,000

4,000

65,000

(6,444)
認股證公允價值變動

-

5,000

5,000

5,000

利息收入

731

103,104

6,600

205,121

利息費用
(522,184) (452,637) (1,025,821) (808,507)
其他(費用)收益,淨額
(481,453) (340,533) (949,221) (604,830)
未納入合併經營的附屬公司的損失
(1,600,918) (7,791,272) (1,904,147) (10,621,569)
所得稅費用
(23,540) (33,086) (47,079) (60,184)
未合併關聯公司淨虧損
(1,624,458) (7,824,358) (1,951,226) (10,681,753)
未納入合併範圍公司損失的權益

-

(134,886)

-

(246,811)
淨虧損

$

(1,624,458)

$

(7,959,244)

$

(1,951,226)

$

(10,928,564)
每股虧損:
基本

$

(0.08)

$

(0.60)

$

(0.10)

$

(0.85)
攤薄

$

(0.08)

$

(0.60)

$

(0.10)

$

(0.85)
加權平均股本:
基本

19,446,310

13,212,311

18,962,067

12,926,273

攤薄

19,574,187

13,212,311

19,089,944

12,926,273

Use of Non-GAAP Financial Measures

使用非 GAAP 財務指標

In order to provide greater transparency regarding our operating performance, the financial results in this press release refer to a non-GAAP financial measure that involves adjustments to GAAP results. Non-GAAP financial measures exclude certain income and/or expense items that management deems are not directly attributable to the Company's core operating results and/or certain items that are inconsistent in amounts and frequency, making it difficult to perform a meaningful evaluation of our current or past operating performance.

爲了提高公司運營表現的透明度,在本新聞稿中,財務業績採用一項排除GAAP結果的非GAAP財務指標。非GAAP財務指標不包含經營管理層認爲不直接歸於公司核心經營業績的某些收入和/或支出項目以及某些數額和頻率不一的項目,這使得難以進行有效的現有或過去業務表現評估。

Adjusted operating income or loss is defined by Dolphin as (loss) income from operations before: (i) depreciation and amortization, (ii) write-off of assets, (iii) impairment of goodwill or intangible assets, (iv) acquisition costs, (v) employee stock compensation, (vi) change in fair value of contingent consideration, (vii) bad debt expense and (viii) and impairment of capitalized production costs.

Dolphin按以下方式定義調整後的營業收益或(損失):(i)折舊和攤銷,(ii)資產減值準備,(iii)商譽或無形資產減值,(iv)收購成本,(v)員工股票補償,(vi)應計考慮價值變化,(vii)壞賬費用和(viii)和資本化生產成本的減值。

Management believes that the presentation of operating results using this non-GAAP financial measure provides useful supplemental information for investors by providing them with the non-GAAP financial measure used by management for financial and operational decision making, planning and forecasting and in managing the business. This non-GAAP financial measure does not replace the presentation of financial information in accordance with U.S. GAAP financial results, should not be considered a measure of liquidity and is unlikely to be comparable to non-GAAP financial measures provided by other companies.

本管理層認爲,使用這個非GAAP財務指標展示營運業績,爲投資者提供了有用的補充信息,爲他們提供了由管理層用於財務和運營決策、規劃和預測和業務管理的非GAAP財務指標。這個非GAAP財務指標不代替按照美國GAAP財務結果展示財務信息,不應視爲流動性指標,也不太可能與其他公司提供的非GAAP財務指標相可比。

Reconciliation of GAAP loss from operations to non-GAAP income from operations

按美國通用會計原則規定的營業虧損和調整後營業收益的對賬單

Three Months Ended
June 30,
Six Months Ended
June 30,

2024

2023

2024

2023

Revenues (GAAP)

$

11,449,089

$

11,024,935

$

26,684,981

$

20,916,356

Expenses:
Direct costs

216,247

217,245

2,535,474

436,141

Payroll and benefits

9,195,018

8,677,493

18,769,269

17,732,223

Selling, general and administrative

1,864,852

2,005,286

3,841,843

3,877,223

Depreciation and amortization

555,694

543,939

1,108,797

1,077,035

Impairment of goodwill

190,565

6,517,400

190,565

6,517,400

Change in fair value of contingent consideration

-

17,741

-

33,226

Legal and professional

546,178

496,570

1,193,959

1,259,847

Total expenses (GAAP)

12,568,554

18,475,674

27,639,907

30,933,095

Loss from operations (GAAP)
(1,119,465) (7,450,739) (954,926) (10,016,739)
Adjustments to GAAP measure:
Depreciation and amortization

555,694

543,939

1,108,797

1,077,035

Bad debt expense

82,959

179,253

286,980

255,032

Impairment of goodwill

190,565

6,517,400

190,565

6,517,400

Change in fair value of contingent consideration

-

17,741

-

33,226

Stock compensation

153,291

139,648

259,052

214,289

Adjusted (Loss) income from operations (non-GAAP)
(136,956) (52,758)

890,468

(1,919,757)
三個月之內結束
6月30日,
銷售額最高的六個月
6月30日,

2024

2023

2024

2023

營收(按照通用會計準則)

$

11,449,089

$

11,024,935

$

26,684,981

$

20,916,356

費用:
直接成本

Allspring Wells Fargo Core Special INTL SM CP I

217,245

2,535,474

436,141

工資和福利

9,195,018

8,677,493

18,769,269

17,732,223

銷售、一般及行政費用

1,864,852

2,005,286

3,841,843

3,877,223

折舊和攤銷

555,694

543,939

1,108,797

1,077,035

商譽減值

190,565

6,517,400

190,565

6,517,400

應計可變對價公允價值變動

-

17,741

-

33,226

法律和專業服務費用

546,178

496,570

1,193,959

1,259,847

總費用(按照GAAP)

12,568,554

18,475,674

27,639,907

30,933,095

營業虧損(通用會計準則)
(1,119,465) (7,450,739) (954,926) (10,016,739)
調整GAAP指標:
折舊和攤銷

555,694

543,939

1,108,797

1,077,035

壞賬費用

82,959

179,253

286,980

255,032

商譽減值

190,565

6,517,400

190,565

6,517,400

應計可變對價公允價值變動

-

17,741

-

33,226

保修準備金

153,291

139,648

259,052

214,289

調整後的(虧損)營業收入(非GAAP)
(136,956) (52,758)

890,468

(1,919,757)

SOURCE: Dolphin Entertainment, Inc.

來源:Dolphin Entertainment, Inc。


譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論