0001857154-26-000046
SEC filing转型计划推动Q2营收降12.8%至$331.0M,但调整后EBITDA增43.2%至$28.8M,利润率改善显著。
| 指标 | 本期 | 去年同期 | 同比 |
|---|---|---|---|
| Revenue | $330,995K | $379,767K | -12.8% |
| Net Income | $(19,831)K | $(441,118)K | +95.5% |
| Diluted EPS | $(0.03) | $(0.15) | — |
| Adjusted EBITDA | $28,806K | $20,111K | +43.2% |
Q2净营收$330,995K,同比下降12.8%,主要受refranchising影响减少$55.9M。剔除refranchising、收购及汇率影响后,有机营收仅下降0.3%,显示核心业务基本企稳。U.S.有机营收微增0.1%,International有机营收下降5.1%(英澳疲软),Market Development有机营收增长14.4%(royalty收入驱动)。
盈利能力显著改善:Q2 Adjusted EBITDA $28,806K,同比增长43.2%,利润率扩张。Operating expenses占营收比从55.5%降至48.0%,下降750bps,主因refranchising及运营效率提升。SG&A同比下降14.7%至$53,695K,占营收比基本持平。净亏损大幅收窄至$19,831K,去年同期为$441,118K,主因去年同期含$406.9M商誉减值。
盈利质量方面,Q2经营亏损$10,976K,但Adjusted EBITDA为正$28,806K,差异主要来自折旧摊销$27,007K及一次性项目。上半年经营活动现金流$10.0M,较去年同期-$53.4M改善$63.3M。
| 分部 | 营收 | 同比 | Adjusted EBITDA | 利润率 | 驱动 |
|---|---|---|---|---|---|
| U.S. | $172,680K | -25.0% | $13,752K | 8.0% | 运营效率提升及SG&A节省,利润率扩张370bps |
| International | $117,342K | -11.6% | $14,182K | 12.1% | 日本refranchising及英澳疲软,利润率降160bps |
| Market Development | $40,973K | +142.3% | $19,386K | 47.3% | Refranchising及royalty收入增长,利润率降560bps |
| 项目 | 本期末 | 上期末 | 变化 |
|---|---|---|---|
| Cash & equivalents | $21,825K | $42,390K | -$20,565K |
| Marketable securities | — | — | — |
| Total Debt | $865,250K | $977,829K | -$112,579K |
| Net Debt | $843,425K | $935,439K | -$92,014K |
| Inventory | $28,666K | $26,877K | +$1,789K |
| RPO / Deferred revenue | $24,617K | $26,448K | -$1,831K |
| Shareholders' Equity | $619,779K | $652,780K | -$33,001K |
Net Debt 由 Total Debt 减 Cash & equivalents 计算(Marketable securities 未披露)。Notes 未披露 EBITDA,故不计算 Net Debt/EBITDA。
| 项目 | 本期 | 去年同期 |
|---|---|---|
| Operating Cash Flow | $9,961K | $(53,377)K |
| Capex | $(16,097)K | $(54,106)K |
| Free Cash Flow | — | — |
| FCF 转化率 (FCF/Net Income) | — | — |
| Share Repurchases | $(527)K | $(787)K |
| Dividends Paid | — | $(11,934)K |
本期 CFO 转正至 $9,961K,但净亏损仍达 $(42,504)K,CFO 主要靠非现金项目(D&A $59,123K、减值 $6,125K)及营运资本变动(Other current and non-current assets +$36,533K)支撑,盈利质量偏弱。Capex 同比大幅收缩 70% 至 $16,097K,投资活动净流入 $67,989K 主要来自 refranchising 净收益 $111,411K,属一次性资产处置而非经营性现金生成。融资活动净流出 $(98,902)K,长期债务净偿还约 $(113,423)K,公司处于去杠杆阶段;本期无股息支付(去年同期 $(11,934)K),回购仅 $(527)K,资本返还基本停滞。