Playboy SPAC Presentation Deck
PLAYBOY 2020
38
Consolidated Adjusted EBITDA Reconciliation
GAAP to Model EBITDA Reconciliations
($000s)
Net Income
Adjustments
Depreciation & Amortization
Income Tax Expense/(Benefit)
Interest Expense
EBITDA
Operating Adjustments
Loss on Disposal of Assets
Yandy Bargain Purchase Gain
Extinguishment of Debt
Investment Income
Other, net
Operating EBITDA
Management Adjustments
on Recurring Revenue
Non Recurring Expenses
Other, net
Total Management Adjustments
Adjusted EBITDA
Adjusted EBITDA Margin (%)
$
Audited
2018
1,683
4,043
2,262
9,211
17,199
3,741
4,037
(21)
1,208
26,164
(22,627)
8,008
2,003
(12,616)
13,548
17.3%
$
2019
Unaudited
YTD 6/30/20
265 $ (7,341)
3,093
3,184
14,225
20,767
71
1,484
(225)
221
22,318
(16,030)
4,434
997
(10,599)
11,719
15.0%
1,352
2,080
6,656
2,747
(28)
(7)
2,712
3,333
5,560
670
9,563
12,276
19.6%View entire presentation