| ©XBP EUROPE 2024
Adjusted EBITDA Reconciliation
13
($ in thousands)
(1) Adjustment represents costs associated with restructuring, including employee severance and vendor and lease termination costs.
(2) Primarily represents management fee incurred in exchange for services, which included provision of legal, human resources, corporate finance, and marketing support. The management services agreement was terminated in connection with the Business Combination and
was replaced by the related party service fee pursuant to the Services Agreement which reduced the fee and modified the services provided.
(3) Represents transaction costs incurred as part of the Business Combination.
(4) Supplemental financial measures that are not required by, or presented in accordance with, accounting principles generally accepted in the United States ("GAAP"). These non-GAAP financial measures should not be considered as alternatives to operating or net income or
cash flows from operating activities, in each case determined in accordance with GAAP. These non-GAAP financial measures are among the indicators used by management to measure the performance of the Company's operations, and also among the criteria upon which
performance-based compensation may be based. Adjusted EBITDA also is used by our lenders for debt covenant compliance purposes. Similar non-GAAP financial measures may be calculated differently by other companies, including other companies in our industry, limiting
their usefulness as comparative measures. Because of these limitations, you should consider the non-GAAP financial measures alongside other performance measures and liquidity measures, including operating income, various cash flow metrics, net income and our other GAAP results.
Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 FY 2022 FY 2023
Net Loss ($2,506) ($557) ($2,887) ($5,097) ($2,208) ($7,929) ($11,047)
Income tax expense 92 385 1,046 (917) 460 2,562 606
Interest expense including related party interest expense, net 1,298 1,136 1,270 3,490 1,446 3,037 7,195 Depreciation and amortization 910 946 1,095 899 957 4,390 3,851 EBITDA ($206) $1,910 $524 ($1,625) $655 $2,060 $605
Restructuring and related expenses (1) 817 818 374 4,663 332 2,247 6,671 Related party management fees and royalties (2) 421 401 334 199 - 5,401 1,355 Foreign exchange losses (gains), net 279 660 (529) 183 832 1,184 593 Changes in fair value of warrant liability - - - (597) (37) - (597) Transaction Fees (3) 202 1,099 244 1,425 49 3,595 2,970 Adjusted EBITDA (4) $2,391 $4,010 $947 $4,248 $1,831 $14,487 $11,597 |