Biggest changeYear Ended Year Ended ($ in thousands) June 30, 2024 June 30, 2023 Net Income (Loss) $ 4,581 $ (35,404 ) Add back: Interest Expense 12,247 11,715 Income Tax (Benefit) Expense (2,728 ) (9,058 ) Depreciation and Amortization 5,880 6,629 EBITDA 19,980 (26,118 ) Adjustments IC-DISC - 2,833 Transaction Costs 2,086 5,014 Restructuring Costs 280 306 Stock-based Compensation Expense 1,386 216 Change in Fair Value of Warrants 41 1 Contingent Loss 461 150 Loss (Gain) on Disposal of PPE 33 (3 ) Adjusted EBITDA $ 24,267 $ (17,601 ) Adjusted EBITDA for the year ended June 30, 2023, included the following expenses: Excessive International Transportation Costs (Units Sold) 8,241 Excessive International Transportation Costs (On Hand) 7,100 Markdown for Arcades Sold 12,156 Incremental Storage Fees Arcades 4,643 Consumer Products Inventory Reserve 3,700 Total 35,840 44 LIQUIDITY AND CAPITAL RESOURCES Liquidity: On December 21, 2023, Alliance Entertainment Holding Corporation entered into a Revolving Credit Facility, which is a three-year $120 million senior secured asset-based credit facility with White Oak Commercial Finance, LLC.
Biggest changeYear Ended Year Ended ($ in thousands) June 30, 2025 June 30, 2024 Net Income $ 15,078 $ 4,581 Add back: Interest Expense 10,575 12,247 Income Tax Expense (Benefit) 3,630 (2,728 ) Depreciation and Amortization 5,334 5,880 EBITDA 34,617 19,980 Adjustments Transaction Costs 957 2,086 Restructuring Costs 73 280 Stock-based Compensation Expense 58 1,386 Change in Fair Value of Warrants 853 41 Contingent Loss - 461 (Gain) Loss on Disposal of PPE (15 ) 33 Adjusted EBITDA $ 36,543 $ 24,267 49 LIQUIDITY AND CAPITAL RESOURCES Liquidity: On December 21, 2023, Alliance Entertainment Holding Corporation entered into a Revolving Credit Facility, which is a three-year $120 million senior secured asset-based credit facility with White Oak Commercial Finance, LLC.
Intangible assets, such as customer relations and trade names, when identified, are separately recognized and amortized over their estimated useful lives, if considered definite lived. Acquisition costs are expensed as incurred and are included in the consolidated statements of operations and comprehensive income.
Intangible assets, such as customer relations and trade names, when identified, are separately recognized and amortized over their estimated useful lives, if considered definite lived. Acquisition costs are expensed as incurred and are included in the consolidated statements of income and comprehensive income.
Accordingly, we would not receive any proceeds from a cashless exercise of Warrants. Cash Flow: The following table summarizes our net cash provided by or used on operating activities, investing activities and financing activities for the periods indicated and should be read in conjunction with our consolidated financial statements for the year ended June 30, 2024 and 2023.
Accordingly, we would not receive any proceeds from a cashless exercise of Warrants. Cash Flow: The following table summarizes our net cash provided by or used on operating activities, investing activities and financing activities for the periods indicated and should be read in conjunction with our consolidated financial statements for the year ended June 30, 2025 and 2024.
As a result of the new credit facility, combined with these initiatives and the Company’s financial performance for the year ended June 30, 2024, the Company has concluded that it has sufficient cash to fund its operations and obligations (from its cash on hand, operations, working capital and availability on the credit facility) for at least twelve months from the issuance of these consolidated financial statements.
As a result of the new credit facility, combined with these initiatives and the Company’s financial performance for the year ended June 30, 2025, the Company has concluded that it has sufficient cash to fund its operations and obligations (from its cash on hand, operations, working capital and availability on the credit facility) for at least twelve months from the issuance of these consolidated financial statements.
These technology-led platforms with access to the Company’s in stock inventory of over 325,000 SKU products, consisting of vinyl records, video games, compact discs, DVD, Blu-Rays, toys, and collectables, combined with Alliance’s sales and distribution network, create a modern entertainment physical product marketplace that provides the discerning customer with enhanced options on efficient consumer-friendly platforms inventory.
These technology-led platforms with access to the Company’s in stock inventory of over 340,000 SKU products, consisting of vinyl records, video games, compact discs, DVD, Blu-Rays, toys, electronics and collectables, combined with Alliance’s sales and distribution network, create a modern entertainment physical product marketplace that provides the discerning customer with enhanced options on efficient consumer-friendly platforms inventory.
Alliance is a leading global wholesaler and a key player in the entertainment industry, boasts a diverse portfolio of owned brands, including Critics’ Choice, Collectors’ Choice, Movies Unlimited, DeepDiscount, popmarket, blowitoutahere, Fulfillment Express, importCDs GamerCandy, WowHD, and others.
Alliance is a leading global wholesaler and a key player in the entertainment industry, boasts a diverse portfolio of owned brands, including Critics’ Choice, Collectors’ Choice, Movies Unlimited, Heartland Music, DeepDiscount, popmarket, blowitoutahere, Fulfillment Express, importCDs GamerCandy, WowHD, and others.
For all product categories, the Company records any adjustments to net realizable value, if appropriate, based on historical sales, current inventory levels, anticipated customer demand, and general market conditions. For the year ended June 30, 2024, the Company continued to perform a net realizable value analysis to determine if a reserve or write-down was necessary for excess or obsolete inventory.
For all product categories, the Company records any adjustments to net realizable value, if appropriate, based on historical sales, current inventory levels, anticipated customer demand, and general market conditions. 51 For the year ended June 30, 2025, the Company continued to perform a net realizable value analysis to determine if a reserve or write-down was necessary for excess or obsolete inventory.
There was no impairment of goodwill or other intangible assets for the year ended June 30, 2024. 46 Given the inherent uncertainties in the macroeconomic environment, including interest rates and economic conditions, actual results could differ from management’s estimates, which could lead to future impairment charges.
There was no impairment of goodwill or other intangible assets for the year ended June 30, 2025. Given the inherent uncertainties in the macroeconomic environment, including interest rates and economic conditions, actual results could differ from management’s estimates, which could lead to future impairment charges.
Warrant Liability – The Company’s warrant liability is remeasured at fair value as of the reporting period balance sheet date. The fair value of the Private Warrant was measured using the Lattice model approach.
Warrant Liability – The Company’s warrant liability is remeasured at fair value as of the reporting period balance sheet date. The fair value of the Private Warrant was measured using the Black Scholes model approach.
Our primary sources of liquidity are existing cash and cash equivalents, cash provided by operating activities, and borrowings under our credit facility. As of June 30, 2024, in addition to the $1.1 million of cash, we carried a $73 million revolver balance on our $120 million credit facility under the Loan and Security Agreement with White Oak Commercial Finance, LLC.
Our primary sources of liquidity are existing cash provided by operating activities and borrowings under our credit facility. As of June 30, 2025, in addition to the $1.2 million of cash, we carried a $57 million revolver balance on our $120 million credit facility under the Loan and Security Agreement with White Oak Commercial Finance, LLC.
Cost of Revenues: Total cost of revenues, excluding depreciation and amortization, decreased from $1,055 million to $972 million ($83 million or 8%) year over year primarily due to the direct relation of product costs to sales volume. Gross Margin dollars increased $25 million year over year on lower sales and higher gross margins.
Cost of Revenues: Total cost of revenues, excluding depreciation and amortization, decreased from $972 million to $931 million ($41 million or 4%) year over year primarily due to the direct relation of product costs to sales volume. gross margin dollars increased $4 million year over year on lower sales and higher gross margins.
Income Tax: For the year ended June 30, 2024, an income tax benefit of $2.7 million was recorded compared to tax benefit of $9.1 million for the same period in the prior year. Alliance reported a pretax income of $1.9 million and pretax net loss of $(44.5) million for the years ended June 30, 2024, and 2023, respectively.
Income Tax: For the year ended June 30, 2025, an income tax provision of $3.6 million was recorded compared to tax benefit of $2.7 million for the prior year. Alliance reported a pretax income of $18.7 million and $1.9 million for the years ended June 30, 2025, and 2024, respectively.
Currently, the company sells its products, permitted for export, to more than 70 countries worldwide. Alliance provides state-of-the art warehousing and distribution technologies, operating systems and services that seamlessly enable entertainment product transactions to better serve customers directly or through our distribution affiliates.
Alliance provides state-of-the art warehousing and distribution technologies, operating systems and services that seamlessly enable entertainment product transactions to better serve customers directly or through our distribution affiliates.
Alliance is the retailers’ back office for in-store and e-commerce solutions. All electronic data interchange (“EDI”) and logistics are operational and ready for existing retail channels to add new products. Merger and Business Acquisition Alliance has a proven history of successfully acquiring and integrating competitors and complementary businesses.
Alliance is the retailers’ back office for in-store and e-commerce solutions. All electronic data interchange (“EDI”) and logistics are operational and ready for existing retail channels to add new products.
Balance Sheet Indicators: The Company views cash, product inventory, accounts payable, and working capital as key indicators of its financial position. 41 Alliance Entertainment Holding Corporation Results of Operations Year Ended June 30, 2024, Compared to Year Ended June 30, 2023 Year Ended Year Ended ($ in thousands) June 30, 2024 June 30, 2023 Net Revenues $ 1,100,483 $ 1,158,722 Cost of Revenues (excluding depreciation and amortization) 971,594 1,054,788 Operating Expenses Distribution and Fulfillment Expense 48,818 62,841 Selling, General and Administrative Expense 57,651 59,060 Depreciation and Amortization 5,880 6,629 Transaction Costs 2,086 5,014 IC DISC Commissions - 2,833 Restructuring Costs 280 306 Loss (Gain) on Disposal of Fixed Assets 33 (3 ) Total Operating Expenses 114,748 136,680 Operating Income (Loss) 14,141 (32,746 ) Other Expenses Change in Fair Value of Warrants 41 1 Interest Expense, Net 12,247 11,715 Total Other Expenses 12,288 11,716 Income (Loss) Before Income Tax Expense (Benefit) 1,853 (44,462 ) Income Tax (Benefit) (2,728 ) (9,058 ) Net Income (Loss) 4,581 (35,404 ) Other Comprehensive loss (2 ) - Total Comprehensive Income (Loss) 4,579 (35,404 ) Net Revenue: Year-over-year, total Net Revenues decreased from $1,159 million to $1,100 million (-$59 million, -5%) for the year ended June 30, 2024.
Balance Sheet Indicators: The Company views cash, product inventory, accounts payable, and working capital as key indicators of its financial position. 46 Alliance Entertainment Holding Corporation Results of Income Year Ended June 30, 2025, Compared to Year Ended June 30, 2024 Year Ended Year Ended ($ in thousands) June 30, 2025 June 30, 2024 Net Revenues $ 1,063,457 $ 1,100,483 Cost of Revenues (excluding depreciation and amortization) 930,605 971,594 Operating Expenses Distribution and Fulfillment Expense 40,375 48,818 Selling, General and Administrative Expense 55,992 57,651 Depreciation and Amortization 5,334 5,880 Transaction Costs 957 2,086 Restructuring Costs 73 280 (Gain) Loss on Disposal of Fixed Assets (15 ) 33 Total Operating Expenses 102,716 114,748 Operating Income 30,136 14,141 Other Expenses Change in Fair Value of Warrants 853 41 Interest Expense 10,575 12,247 Total Other Expenses 11,428 12,288 Income Before Income Tax Expense (Benefit) 18,708 1,853 Income Tax Expense (Benefit) 3,630 (2,728 ) Net Income 15,078 4,581 Other Comprehensive income (loss) 3 (2 ) Total Comprehensive Income 15,081 4,579 Net Revenue: Year-over-year, total net revenues slightly decreased from $1,100 million to $1,063 million (-$37 million, -3%) for the year ended June 30, 2025.
Risk Factors”. 40 Key Performance Indicators Management monitors and analyzes key performance indicators to evaluate financial performance, including: Net Revenue: To derive Net Revenue, the Company reduces total gross sales by customer returns, returns reserve, and allowances including discounts.
For further discussion of related risks, see Part I, Item 1A. ‘Risk Factors. Key Performance Indicators Management monitors and analyzes key performance indicators to evaluate financial performance, including: Net Revenue: To derive Net Revenue, the Company reduces total gross sales by customer returns, returns reserve, and allowances including discounts.
Since June 30, 2023, our available collateral decreased from $135 million to $117 million ($18 million, 13%); however, our availability increased from $2 million to $44 million, an increase of $42 million, as we converted accounts receivable and inventory to cash which was used to reduce the revolver from $133 million to $73 million ($60 million or 45%) year over year.
Since June 30, 2024, our availability increased from $44 million to $54 million, an increase of $10 million, as we converted accounts receivable and inventory to cash which was used to reduce the revolver from $73 million to $57 million ($16 million or 22%) year over year.
Significant inputs into the respective models at June 30, 2024 and June 30, 2023 are as follows: June 30, 2024 February 10, 2023 Stock Price $ 3.00 $ 2.55 Exercise price per share $ 11.50 $ 11.50 Risk-free interest rate 4.41 % 4.16 % Expected term (years) 3.6 4.6 Expected volatility 36.0 % 34.6 % Expected dividend yield — — The warrants are scheduled to expire on February 10, 2028.
Significant inputs into the respective models at June 30, 2025, and June 30, 2024, are as follows: June 30, 2025 June 30, 2024 Stock Price $ 3.77 $ 3.00 Exercise price per share $ 11.50 $ 11.50 Risk-free interest rate 3.63 % 4.41 % Expected term (years) 2.62 3.6 Expected volatility 47.1 % 36.0 % Expected dividend yield - — The warrants are scheduled to expire on February 10, 2028. 52 The significant assumptions using the Black Scholes model approach for valuation of the Private Placement Warrants and Representative Warrants were determined in the following manner: ● Risk-free interest rate: the risk-free interest rate is based on the U.S.
Operating Expenses: Total Operating Expenses declined 16% and decreased as a percentage of revenue from 11.8% to 10.4% (1.4 percentage points) year over year. Distribution and Fulfillment expenses declined in terms of absolute dollars and the percentage of revenue and Selling General and Administrative (SG&A) expenses declined in terms of absolute dollars as well.
Distribution and Fulfillment expenses declined in terms of absolute dollars and the percentage of revenue, and Selling General and Administrative (SG&A) expenses declined in terms of absolute dollars as well. Total Distribution and Fulfillment Expense, as a percentage of net revenue, decreased from 4.4% to 3.8% (.6 percentage point) for the year ended June 30, 2025, versus the prior year.
The annual effective tax rate (“ETR”) for the year ended June 30, 2024, was 147% due to an immaterial true up adjustment to deferred income taxes related to the net tax effects of temporary differences between the amount of assets and liabilities for accounting purposes and the amounts used for tax purposes. 43 Provision for income taxes, effective tax rate and statutory federal income tax rate for the years ended June 30, 2024, and 2023 were as follows: Year Ended Year Ended ($ in thousands) June 30, 2024 June 30, 2023 Income tax benefit $ (2,728 ) $ (9,058 ) Effective tax rate 147 % 21 % Statutory federal income tax rate 21 % 21 % Non-GAAP Financial Measures: For the year ended June 30, 2024, we had non-GAAP Adjusted EBITDA of $24.3 million compared with Adjusted EBITDA of $(17.6) million prior year or an improvement of $41.9 million year-over-year.
Provision for income taxes, effective tax rate and statutory federal income tax rate for the years ended June 30, 2025, and 2024 were as follows: Year Ended Year Ended ($ in thousands) June 30, 2025 June 30, 2024 Income tax provision (benefit) $ 3,630 $ (2,728 ) Effective tax rate 19 % 147 % Statutory federal income tax rate 21 % 21 % Non-GAAP Financial Measures: For the year ended June 30, 2025, we had non-GAAP Adjusted EBITDA of $36.5 million compared with Adjusted EBITDA of $24.3 million prior year or an improvement of $12.2 million year-over-year.
This pivotal role extends to connecting these manufacturers with top-tier retail partners both domestically and internationally. Notable partners encompass giants like Walmart, Amazon, Best Buy, Barnes & Noble, Wayfair, Costco, Dell, Verizon, Kohl’s, Target, Shopify, and others. 39 Employing an established multi-channel strategy, Alliance distributes physical media, entertainment products, hardware, and accessories across various platforms.
Notable partners encompass giants like Walmart, Amazon, Best Buy, Barnes & Noble, Wayfair, Costco, Dell, Verizon, BJ’s Wholesale Club, Rent A Center, Kohl’s, Target, Shopify, and others. 44 Employing an established multi-channel strategy, Alliance distributes physical media, entertainment products, hardware, and accessories across various platforms. Currently, the company sells its products, permitted for export, to more than 70 countries worldwide.
For the year ended June 30, 2024, the Company performed a quantitative assessment of goodwill at the entity level, which is considered a single reporting unit. Based on this analysis, the Company determined that the fair value of the reporting unit exceeded its carrying value, and no impairment was recognized.
The Company tests its goodwill for impairment when events or circumstances indicate that the fair value of the entity may be less than its carrying amount. For the year ended June 30, 2025, the Company performed a qualitative assessment of goodwill at the entity level, which is considered a single reporting unit.
Interest Expense: Interest Expense increased marginally from $11.7 million to $12.2 million ($0.5 million or 4.3%) for the year ended June 30, 2024, versus the prior year.
Interest Expense: Interest expense decreased from $12.2 million to $10.6 million ($1.6 million or 13.1%) for the year ended June 30, 2025, versus the prior year.
Along with other retailers and distributors in the United States, we are not immune to the macroeconomic headwinds caused by high interest rates and consumer spending discretion prompted by reduced buying power and geopolitical risks. Alliance Entertainment stands out as a value-added retail distributor with exclusive distribution rights for approximately 150 studios and labels in the film and music industry.
Like other U.S. retailers and distributors, we continue to face macroeconomic headwinds stemming from high interest rates, cautious consumer spending due to reduced purchasing power, and ongoing geopolitical uncertainties. Despite these challenges, Alliance Entertainment distinguishes itself as a value-added retail distributor with exclusive distribution rights for approximately 175 film and music studios and labels.
This extensive portfolio of unique content, combined with our deep inventory portfolio, enables us to cater to bulk B2B and direct-to-consumer (DTC) businesses with a vast selection of products unavailable through other distributors.
Our robust portfolio of exclusive content, coupled with deep inventory levels, positions us to effectively serve both bulk B2B customers and the direct-to-consumer (DTC) market with a broad selection of products not readily available through other distributors.
Intangible assets are carried at cost, less accumulated amortization, and are amortized over their estimated useful lives, which range from 5 to 15 years. The Company reviews these assets for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
Based on this analysis, the Company determined that the fair value of the reporting unit exceeded its carrying value, and no impairment was recognized. Intangible assets are carried at cost, less accumulated amortization, if applicable. Definite-lived intangible assets are amortized over their estimated useful lives, which range from 5 to 15 years.
The average selling price of CDs increased by 12%, however, the decline in volume, partially due to the delay of some new K-Pop releases, offset some of the gains. Physical movie sales, which include DVDs, Blu-Ray, and Ultra HD, increased from $190 million to $204 million ($14 million, 8%) versus the same period last year.
This shift in product mix contributed to the overall decline in average selling price. 47 Physical movie sales, which include DVDs, Blu-Ray, and Ultra HD, increased from $204 million to $279 million (+$75 million, +37%) for the year ended June 30, 2025, versus the same period last year.
Year Ended ($ in thousands) June 30, 2024 June 30, 2023 Net Income (Loss) $ 4,581 $ (35,404 ) Net Cash (Used In) Provided By: Operating Activities 55,818 3,388 Investing Activities (162 ) (824 ) Financing Activities (55,390 ) (3,157 ) 45 For the year ended June 30, 2024, on a net income of $4.6 million, the Company’s cash provided by operating activities was $55.8 million versus $3.4 million for the year ended June 30, 2023.
Year Ended ($ in thousands) June 30, 2025 June 30, 2024 Net Income $ 15,078 $ 4,581 Net Cash (Used In) Provided By: Operating Activities 26,809 55,773 Investing Activities (8,134 ) (117 ) Financing Activities 18,571 (55,390 ) 50 For the year ended June 30, 2025, the Company generated $26.8 million in cash from operating activities on net income of $15.1 million, compared to $55.8 million in the prior year.
($in millions) June 30, 2024 June 30, 2023 Revolver Balance $ 73 $ 133 Availability 44 2 Our liquidity position has not changed significantly since the Merger, and we intend to principally rely on our borrowing capacity under the Revolving Credit Facility as well as any renewal of such facility.
($in millions) June 30, 2025 June 30, 2024 Revolver Balance $ 57 $ 73 Availability 54 44 The Company currently intends to continue relying primarily on its borrowing capacity under the Current Credit Facility, as well as any renewal or replacement of such facility, to fund working capital and other operational requirements.
Contributing to the decline of operating expenses was reduced Selling, Administrative, and General of $1.4 million or 2.3% for the year ended June 30, 2024, versus the same period prior year. SG&A expenses declined from $59.1 million to $57.7 million year-over- year.
Additionally, non-payroll fulfillment costs, including storage, declined significantly, reflecting continued efforts to optimize warehouse operations and improve cost structure. 48 A key contributor to the decline in operating expenses was a $1.7 million, or 2.9%, reduction in Selling, General, and Administrative (SG&A) expenses for the year ended June 30, 2025, compared to the prior year.
Product margins increased from 9.0% to 11.7% (+2.7percentage points) for the 12 months ended June 30, 2024 versus June 30, 2023. The gross margin improvement was primarily driven by reduced costs compared to the previous year, as a result of inventory adjustments to manage the high landed costs caused by supply chain disruptions during the pandemic.
Gross margins increased from 11.7% to 12.5% (+.8 percentage points) for the year ended June 30, 2025, versus June 30, 2024. The improvement in the gross margin was primarily driven by higher average selling prices and the successful launch of a new exclusive content partnership.
Since the exercise price of the Warrants of $11.50 per share is significantly greater than the current market price of the Class A common stock, we do not expect the Warrants to be exercised until such time, if ever, that the market price of the Class A common stock exceeds the exercise price of the Warrants.
Given that the market price of the Class A common stock was $3.77 as of June 30, 2025, the Company does not currently expect Warrants to be exercised unless and until the market price exceeds the exercise price.
Although the Company does not currently intend to do so, the Company may seek to raise additional capital through the sale of equity securities. The receipt of cash proceeds from the exercise of our Warrants is dependent upon the market price exceeding the $11.50 exercise price and the Warrants being exercised for cash.
Although the Company does not currently have any definitive plans to do so, it may seek to raise additional capital through the issuance of equity securities in the future, depending on market conditions, strategic opportunities and liquidity needs.
Net cash from financing activities was $55.4 million for the year ended June 30, 2024 versus cash used in financing activities of $3.2 million for the same period prior year.
For the year ended June 30, 2025, net cash used in financing activities totaled $19 million, compared to $55 million in the prior year. The current year’s financing activity primarily reflects net repayments on the revolving credit facility of $15.7 million, resulting from $986.1 million in payments and $970.4 million in borrowings.