Press Release: Advantage Solutions Reports First Quarter 2026 Results

Dow Jones
05/06

Strong Experiential Services performance and improved Retailer Services profitability drove Adjusted EBITDA growth

Centralized labor model implementation continues to enhance execution, productivity, and margins

Reaffirming 2026 guidance for Revenues, Adjusted EBITDA and Cash Flow

ST. LOUIS, May 06, 2026 (GLOBE NEWSWIRE) -- Advantage Solutions Inc. (NASDAQ: ADV) ("Advantage," "Advantage Solutions," the "Company," "we," or "our"), a leading business solutions provider to consumer goods manufacturers and retailers, today reported financial results for the three months ended March 31, 2026.

Revenues for the three months ended March 31, 2026 were $869.6 million compared with $821.8 million, and net loss was $71.8 million compared with a net loss of $56.1 million.

 
                   Q1'26 Financial Highlights 
----------------------------------------------------------------- 
    --    Revenues increased 5.8% to $869.6 million and Adjusted 
           EBITDA increased 16.4% to $67.7 million 
    --    Experiential Services delivered very strong growth 
           driven by higher event volumes and improved execution, 
           while Branded Services remained under pressure, and 
           Retailer Services showed improved profitability 
    --    Strengthened the balance sheet through debt reduction 
           and the extension of maturities to 2030, improving 
           liquidity and financial flexibility. Ended the quarter 
           with $144 million in cash after $131 million in debt 
           paydown 
 

"Advantage delivered a solid start to the year, highlighted by strong growth in Experiential Services and disciplined execution across the business," said Advantage CEO Dave Peacock. "While the environment remains uncertain, we are making meaningful progress on our growth and productivity initiatives, including our centralized labor model and technology transformation. We remain focused on driving efficiency, generating strong cash flow, and positioning the Company for sustainable, profitable growth."

 
                  Consolidated Financial Summary 
------------------------------------------------------------------- 
                          Three Months Ended 
(amounts in thousands)        March 31,         Change (Reported) 
                           2026       2025         $          % 
                         ---------  ---------  ---------  --------- 
Total Revenues           $ 869,601  $ 821,792  $  47,809     5.8% 
Total Net Loss           $(71,831)  $(56,130)  $(15,701)  (28.0%) 
Total Adjusted EBITDA    $  67,747  $  58,181  $   9,566    16.4% 
Adjusted EBITDA Margin        7.8%       7.1% 
-----------------------   --------   --------   --------  --------- 
 
 
 
                    Segment Financial Summary 
 --------------------------------------------------------------- 
                            Revenues 
 --------------------------------------------------------------- 
         Segment               Three Months Ended March 31, 
                          -------------------------------------- 
                                                         YoY 
 (amounts in thousands)       2026          2025      (Reported) 
 -----------------------  ------------  ------------  ---------- 
 Branded Services          $   256,992   $   289,841     (11.3%) 
 Experiential Services     $   385,480   $   314,020       22.8% 
 Retailer Services         $   227,129   $   217,931        4.2% 
 -----------------------      --------      --------  ---------- 
 Total                     $   869,601   $   821,792        5.8% 
 -----------------------      --------      --------  ---------- 
                     Operating (Loss) Income 
 --------------------------------------------------------------- 
                               Three Months Ended March 31, 
                          -------------------------------------- 
                                                         YoY 
         Segment              2026          2025      (Reported) 
 -----------------------  ------------  ------------  ---------- 
 Branded Services          $  (16,061)   $  (15,322)      (4.8%) 
 Experiential Services     $    11,499   $   (3,504)     NMF 
 Retailer Services         $     8,724   $     4,205     NMF 
 -----------------------      --------      --------  ---------- 
 Total                     $     4,162   $  (14,621)     NMF 
 -----------------------      --------      --------  ---------- 
                         Adjusted EBITDA 
 --------------------------------------------------------------- 
                               Three Months Ended March 31, 
                          -------------------------------------- 
                                                         YoY 
         Segment              2026          2025      (Reported) 
 -----------------------  ------------  ------------  ---------- 
 Branded Services          $    20,882   $    27,945     (25.3%) 
 Experiential Services     $    26,077   $    12,069      116.1% 
 Retailer Services         $    20,788   $    18,167       14.4% 
 -----------------------      --------      --------  ---------- 
 Total                     $    67,747   $    58,181       16.4% 
 -----------------------      --------      --------  ---------- 
 
 

Q1'26 Segment Highlights

 
   Branded Services         Experiential Services         Retailer Services 
--  Continued macro        --  Strong Q1 results,      --  Revenues and 
    pressure, client           with events growth          Adjusted EBITDA 
    insourcing,                of nearly 20% and           growth supported by 
    procurement, and           improved execution          new business wins, 
    select client              rate (94%)                  pricing, and key 
    losses with                year-over-year and          client program 
    stabilization              sequentially                ramps. 
    initiatives 
    underway 
--  Focused on             --  Increasing              --  Q1 featured a more 
    stabilizing the            profitability by            moderate impact of 
    revenue base with          advancing the               the channel mix 
    stronger client            centralized labor           shift and improving 
    retention,                 model rollout,              conversion trends 
    executive                  enhancing training          in the retail 
    engagement, and            and safety                  merchandising 
    targeted growth            protocols, and              business 
    opportunities              shifting mix towards 
                               higher margin 
                               events 
--  Enhancing our value    --  Expecting continued     --  Solid pipeline 
    proposition through        momentum through the        momentum with new 
    partnerships,              year                        customers and 
    data/analytics, and                                    programs expected 
    tools like Pulse to                                    to support growth 
    deliver measurable 
    ROI 
 
 

Cash Flow and Balance Sheet Highlights

(Amounts in Millions)

 
                                                     Period Ended 
                                                    March 31, 2026 
--------------------------------------------------  --------------- 
Adjusted Unlevered Free Cash Flow / % of Adjusted 
                      EBITDA                        $74.4 / 109.8% 
--------------------------------------------------  --------------- 
                      Capex                               $11 
--------------------------------------------------  --------------- 
                    Gross Debt                          $1,592 
--------------------------------------------------  --------------- 
            Cash and Cash Equivalents                    $144 
--------------------------------------------------  --------------- 
              Net Leverage Ratio(1)                      4.2x 
--------------------------------------------------  --------------- 
 

Fiscal Year 2026 Outlook

(Amounts in Millions)

 
                   Revenues                      Flat to Up Low Single Digits 
----------------------------------------------  ------------------------------ 
               Adjusted EBITDA                  Flat to Down Mid Single Digits 
----------------------------------------------  ------------------------------ 
      Adjusted Unlevered Free Cash Flow            Unlevered: $250 -- $275M 
                Conversion(2)                         Net: 25% of EBITDA 
----------------------------------------------  ------------------------------ 
             Net Interest Expense                                 $160 to $170 
----------------------------------------------  ------------------------------ 
                    Capex                                           $50 to $60 
----------------------------------------------  ------------------------------ 
 

2026 revenue outlook excludes reimbursable expenses. 2026 guidance excludes the effect of recently announced divestitures.

 
                           Conference Call Details 
------------------------------------------------------------------------------ 
                    Date/Time    May 6, 2026, 8:30 am EDT 
-----------------------------  ----------------------------------------------- 
                      Dial-in    (800) 715-9871 within the United States or +1 
 (10 minutes before the call)    (646) 307-1963 outside the United States 
                                 Conference ID: 6984882 
-----------------------------  ----------------------------------------------- 
                      Webcast    Available at: ADV 1Q26 Earnings Webcast 
-----------------------------  ----------------------------------------------- 
                       Replay    (800) 770-2030 within the United States or 
                                 +1(609) 800-9909 outside the United States 
                                 Playback ID: 6984882# 
-----------------------------  ----------------------------------------------- 
 

Investor Contact: investorrelations@youradv.com

Media Contact: press@youradv.com

NMF = Not Meaningful

(1) Net leverage ratio is defined as Net Debt divided by LTM Adjusted EBITDA.

(2) Net free cash flow is defined as cash flow from operations, less capital expenditures. Net FCF conversion of 25% is excluding incremental debt refinancing costs.

ADV-EARNS

About Advantage Solutions

Advantage Solutions is the leading omnichannel retail solutions agency in North America, uniquely positioned at the intersection of consumer-packaged goods (CPG) brands and retailers. With its data- and technology-powered services, Advantage leverages its unparalleled insights, expertise and scale to help brands and retailers of all sizes generate demand and get products into the hands of consumers, wherever they shop. Whether it's creating meaningful moments and experiences in-store and online, optimizing assortment and merchandising, or accelerating e-commerce and digital capabilities, Advantage is the trusted partner that keeps commerce and life moving. Advantage has offices throughout North America and strategic investments and owned operations in select international markets. For more information, please visit YourADV.com.

Included with this press release are the Company's consolidated and condensed financial statements as of and for the three months ended March 31, 2026. These financial statements should be read in conjunction with the information contained in the Company's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission (the "SEC") on May 6, 2026.

Forward-Looking Statements

Certain statements in this press release may be considered forward-looking statements within the meaning of the federal securities laws, including statements regarding the expected future performance of Advantage's business and projected financial results. Forward-looking statements generally relate to future events or Advantage's future financial or operating performance. These forward-looking statements generally are identified by the words "may", "should", "expect", "intend", "will", "would", "could", "estimate", "anticipate", "believe", "predict", "confident", "potential" or "continue", or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are predictions, projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject to risks, uncertainties and other factors which could cause actual results to differ materially from those expressed or implied by such forward-looking statements.

These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by Advantage and its management at the time of such statements, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, but are not limited to, market-driven wage changes or changes to labor laws or wage or job classification regulations, including minimum wage; developments with respect to retailers that are out of our control; the impact from tariffs; future potential pandemics or health epidemics; Advantage's ability to continue to generate significant operating cash flow; client procurement strategies and consolidation of Advantage's clients' industries creating pressure on the nature and pricing of its services; consumer goods manufacturers and retailers reviewing and changing their sales, retail, marketing and technology programs and relationships; Advantage's ability to successfully develop and maintain relevant omni-channel services for our clients in an evolving industry and to otherwise adapt to significant technological change; Advantage's ability to maintain proper and effective internal control over financial reporting in the future; Advantage's substantial indebtedness and our ability to refinance at favorable rates; and other risks and uncertainties set forth in the section titled "Risk Factors" in the Annual Report on Form 10-K filed by the Company with the SEC on March 3, 2026, and in its other filings made from time to time with the SEC. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements. Forward-looking statements speak only as of the date they are made. Readers are cautioned not to put undue reliance on forward-looking statements, and Advantage assumes no obligation and does not intend to update or revise these forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Non-GAAP Financial Measures and Related Information

This press release includes certain financial measures not presented in accordance with generally accepted accounting principles ("GAAP"), including Adjusted EBITDA, Adjusted EBITDA by Segment, Adjusted Unlevered Free Cash Flow and Net Debt. These are not measures of financial performance calculated in accordance with GAAP and may exclude items that are significant in understanding and assessing Advantage's financial results. Therefore, the measures are in addition to, and not a substitute for or superior to, measures of financial performance prepared in accordance with GAAP, and should not be considered in isolation or as an alternative to net income, cash flows from operations or other measures of profitability, liquidity or performance under GAAP. You should be aware that Advantage's presentation of these measures may not be comparable to similarly titled measures used by other companies. Reconciliations of historical non-GAAP measures to their most directly comparable GAAP counterparts are included below.

Advantage believes these non-GAAP measures provide useful information to management and investors regarding certain financial and business trends relating to Advantage's financial condition and results of operations. Advantage believes that the use of Adjusted, Adjusted EBITDA by Segment, Adjusted Unlevered Free Cash Flow, and Net Debt provide an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing Advantage's financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. Non-GAAP financial measures are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures. Additionally, other companies may calculate non-GAAP measures differently, or may use other measures to calculate their financial performance, and therefore Advantage's non-GAAP measures may not be directly comparable to similarly titled measures of other companies.

Adjusted EBITDA and Adjusted EBITDA by Segment are supplemental non-GAAP financial measures of our operating performance. Adjusted EBITDA means net loss before (i) interest expense (net), (ii) provision for (benefit from) income taxes, (iii) depreciation, (iv) amortization of intangible assets, (v) impairment of goodwill, (vi) changes in fair value of warrant liability, (vii) stock based compensation expense, (viii) equity-based compensation of Karman Topco L.P., (ix) fair value adjustments of contingent consideration related to acquisitions, (x) acquisition and divestiture related expenses, (xi) (gain) loss on divestitures, (xii) restructuring expenses, (xiii) reorganization expenses, (xiv) litigation expenses (recovery), (xv) COVID-19 benefits received, (xvi) EBITDA for economic interests in investments and (xvii) other adjustments that management believes are helpful in evaluating our operating performance.

Adjusted EBITDA by Segment means, with respect to each segment, operating income (loss) before (i) depreciation, (ii) amortization of intangible assets, (iii) impairment of goodwill, (iv) stock based compensation expense, (v) equity-based compensation of Karman Topco L.P., (vi) fair value adjustments of contingent consideration related to acquisitions, (vii) acquisition and divestiture related expenses, (viii) restructuring expenses, (ix) reorganization expenses, (x) litigation expenses (recovery), (xi) COVID-19 benefits received, (xii) EBITDA for economic interests in investments and (xiii) other adjustments that management believes are helpful in evaluating our operating performance, in each case, attributable to such segment.

Adjusted EBITDA Margin means Adjusted EBITDA divided by total revenues.

Adjusted Unlevered Free Cash Flow represents net cash provided by (used in) operating activities less purchase of property and equipment as disclosed in the Statements of Cash Flows further adjusted by (i) cash payments for interest, (ii) cash received from interest rate derivatives, (iii) cash paid for income taxes; (iv) cash paid for acquisition and divestiture related expenses, (v) cash paid for restructuring expenses, (vi) cash paid for reorganization expenses, (vii) cash paid for contingent earnout payments included in operating cash flow, (viii) COVID-19 benefits received, (ix) net effect of foreign currency fluctuations on cash, and (x) other adjustments that management believes are helpful in evaluating our operating performance. Adjusted Unlevered Free Cash Flow as a percentage of Adjusted EBITDA means Adjusted Unlevered Free Cash Flow divided by Adjusted EBITDA.

Net Debt represents the sum of current portion of long-term debt and long-term debt, less cash and cash equivalents. With respect to Net Debt, cash and cash equivalents are subtracted from the GAAP measure, total debt, because they could be used to reduce the debt obligations. We present Net Debt because we believe this non-GAAP measure provides useful information to management and investors regarding certain financial and business trends relating to the Company's financial condition and to evaluate changes to the Company's capital structure and credit quality assessment.

 
 
                     Advantage Solutions Inc. 
          Condensed Consolidated Statements of Operations 
                            (Unaudited) 
 
                                     Three Months Ended March 31, 
                                   -------------------------------- 
(in thousands, except share and 
per share data)                          2026             2025 
                                   ----------------   ------------- 
Revenues                            $       869,601   $     821,792 
Cost of revenues (exclusive of 
 depreciation and amortization 
 shown separately below)                    761,574         722,754 
Selling, general, and 
 administrative expenses                     53,309          64,865 
Depreciation and amortization                51,570          50,361 
Gain on divestiture and income 
 from investments in European 
 joint venture                               (1,014)         (1,567) 
                                       ------------    ------------ 
      Total operating expenses              865,439         836,413 
                                       ------------    ------------ 
Operating income (loss)                       4,162         (14,621) 
Other expenses (income): 
Interest expense, net                        34,798          34,360 
Income from unconsolidated 
 investments                                 (2,472)             -- 
Other expense, including debt 
 fees                                        20,352              10 
                                       ------------    ------------ 
      Total other expenses, net              52,678          34,370 
                                       ------------    ------------ 
Loss before benefit from income 
 taxes                                      (48,516)        (48,991) 
Income tax expense                           23,315           7,139 
                                       ------------    ------------ 
Net loss                            $       (71,831)  $     (56,130) 
    Basic loss per common share     $         (5.49)  $       (4.36) 
                                       ============    ============ 
    Diluted loss per common share   $         (5.49)  $       (4.36) 
                                       ============    ============ 
Weighted-average number of common 
shares: 
    Basic                                13,077,003      12,867,338 
    Diluted                              13,077,003      12,867,338 
 
 
 
                     Advantage Solutions Inc. 
                Condensed Consolidated Balance Sheet 
                            (Unaudited) 
 
                                        March 31,     December 31, 
(in thousands, except share data)          2026           2025 
                                       -----------   -------------- 
                 ASSETS 
Current assets 
   Cash and cash equivalents           $   143,870    $     240,850 
   Restricted cash                          12,142           12,137 
   Accounts receivable, net of 
    allowance for expected credit 
    losses of $17,505 and $16,771, 
    respectively                           572,572          594,999 
   Prepaid expenses and other current 
    assets                                  76,169          124,629 
                                        ----------       ---------- 
      Total current assets                 804,753          972,615 
   Property, equipment, and 
    capitalized software, net              121,817          115,858 
   Goodwill                                438,900          438,900 
   Other intangible assets, net            951,593          993,927 
   Investments in unconsolidated 
    affiliates                             205,336          234,138 
   Other assets                             42,451           37,977 
                                        ----------       ---------- 
      Total assets                     $ 2,564,850    $   2,793,415 
                                        ==========       ========== 
     LIABILITIES AND STOCKHOLDERS' 
                 EQUITY 
Current liabilities 
   Current portion of long-term debt   $    25,865    $      13,250 
   Accounts payable                        176,466          162,376 
   Accrued compensation and benefits        97,101          121,105 
   Other accrued expenses                   87,467          105,449 
   Deferred revenues                        25,141           30,454 
                                        ----------       ---------- 
      Total current liabilities            412,040          432,634 
   Long-term debt, net of current 
    portion                              1,520,790        1,660,611 
   Deferred income tax liabilities          99,107           90,023 
   Other long-term liabilities              54,885           56,189 
                                        ----------       ---------- 
      Total liabilities                  2,086,822        2,239,457 
                                        ----------       ---------- 
 
Commitments and contingencies (Note 
10) 
 
Equity attributable to stockholders 
of Advantage Solutions Inc. 
   Common stock, $0.0001 par value, 
    197,400,000 shares authorized; 
    13,080,791 and 13,058,852 shares 
    issued and outstanding as of 
    March 31, 2026 and December 31, 
    2025, respectively                           1                1 
   Additional paid in capital            3,436,566        3,489,020 
   Accumulated deficit                  (2,941,178)      (2,869,347) 
   Loans to Karman Topco L.P.               (7,834)          (7,673) 
   Accumulated other comprehensive 
    loss                                    (8,461)          (4,158) 
   Treasury stock, at cost; 43,548 
    and 515,781 shares as of March 
    31, 2026 and December 31, 2025, 
    respectively                            (1,066)         (53,885) 
                                        ----------       ---------- 
      Total stockholders' equity           478,028          553,958 
                                        ----------       ---------- 
      Total liabilities and 
       stockholders' equity            $ 2,564,850    $   2,793,415 
                                        ==========       ========== 
 
 
 
Advantage Solutions Inc. 
 Condensed Consolidated Statements of Cash Flows 
 (Unaudited) 
 
                                      Three Months Ended March 31, 
(in thousands)                           2026                2025 
                                   -----------------      ----------- 
CASH FLOWS FROM OPERATING 
ACTIVITIES 
Net loss                            $        (71,831)     $   (56,130) 
  Adjustments to reconcile net 
  loss to net cash provided by 
  (used in) operating 
  activities 
  Non-cash adjustments on 
   derivatives and non-cash 
   interest income                              (451)          (2,694) 
  Amortization of deferred 
   financing fees                              1,297            1,748 
  Depreciation and amortization               51,570           50,361 
  Deferred income taxes                        9,091              449 
  Equity-based compensation of 
   Karman Topco L.P.                              --           (1,524) 
  Stock-based compensation                     2,000            6,485 
  Gain on divestiture and income 
   from investments in European 
   joint venture                              (1,014)          (1,567) 
  Income from unconsolidated 
   investments                                (2,472)              -- 
  Distribution received from 
  equity method investments                    2,684               -- 
  Other                                        1,178           (1,614) 
  Changes in operating assets 
  and liabilities: 
    Accounts receivable, net                  21,507          (38,200) 
    Prepaid expenses and other 
     assets                                   44,070           16,743 
    Accounts payable                          14,404           22,236 
    Accrued compensation and 
     benefits                                (23,716)         (41,928) 
    Deferred revenues                         (5,265)           2,521 
    Other accrued expenses and 
     other liabilities                       (19,324)           3,487 
      Net cash provided by (used 
       in) operating activities               23,728          (39,627) 
                                       -------------       ---------- 
CASH FLOWS FROM INVESTING 
ACTIVITIES 
Purchase of investments in 
 unconsolidated affiliates                    (2,000)          (3,328) 
Purchase of property and 
 equipment and development of 
 capitalized software                        (11,401)         (15,104) 
Proceeds from divestitures                    40,919               -- 
      Net cash provided by (used 
       in) investing activities               27,518          (18,432) 
                                       -------------       ---------- 
CASH FLOWS FROM FINANCING 
ACTIVITIES 
Payment of deferred financing 
 fees for line of credit 
 modification                                (13,702)              -- 
Principal payments on long-term 
 debt                                       (131,319)          (3,313) 
Repurchases of senior secured 
 notes and Term Loan Facility                     --          (18,243) 
Proceeds from 2020 Employee Stock 
 Purchase Plan                                   744              993 
Payments for taxes related to net 
 share settlement of equity 
 awards                                          (73)            (707) 
Purchase of treasury stock                    (2,306)            (869) 
      Net cash used in financing 
       activities                           (146,656)         (22,139) 
                                       -------------       ---------- 
Net effect of foreign currency 
 changes on cash, cash 
 equivalents and restricted cash              (1,565)          (3,685) 
Net change in cash, cash 
 equivalents and restricted cash             (96,975)         (83,883) 
Cash, cash equivalents and 
 restricted cash, beginning of 
 period                                      252,987          220,751 
                                       -------------       ---------- 
Cash, cash equivalents and 
 restricted cash, end of period     $        156,012      $   136,868 
                                       =============       ========== 
 
 
 
                      Advantage Solutions Inc. 
            Reconciliation of Net Loss to Adjusted EBITDA 
                             (Unaudited) 
 
                                      Three Months Ended March 31, 
                                   ---------------------------------- 
(in thousands)                           2026                2025 
                                   ----------------      ------------ 
Net loss                            $       (71,831)     $    (56,130) 
Add: 
Interest expense, net                        34,798            34,360 
Income tax expense                           23,315             7,139 
Depreciation and amortization                51,570            50,361 
Gain on divestiture from 
 investments in European joint 
 venture                                     (1,014)               -- 
Other expense, including debt 
 fees                                        20,352                10 
Stock-based compensation expense 
 (a)                                          2,000             6,485 
Equity-based compensation of 
 Karman Topco L.P. (b)                           --            (1,524) 
Divestiture related expenses (c)                237               423 
Restructuring expenses (d)                    2,246               931 
Reorganization expenses (e)                   5,461            12,240 
Litigation expenses (f)                         362               831 
EBITDA for economic interests in 
 investments (g)                                251             3,055 
                                       ------------       ----------- 
Adjusted EBITDA                     $        67,747      $     58,181 
                                       ============       =========== 
 
 
 
                      Advantage Solutions Inc. 
        Reconciliation of Operating (loss) Income to Adjusted 
                          EBITDA by Segment 
                             (Unaudited) 
 
Branded Services segment              Three Months Ended March 31, 
                                   ---------------------------------- 
(in thousands)                           2026                2025 
                                   ----------------      ------------ 
Operating loss                      $       (16,061)     $    (15,322) 
Add: 
Depreciation and amortization                31,322            31,462 
Gain on divestiture from 
 investments in European joint 
 venture                                     (1,014)               -- 
Stock-based compensation expense 
 (a)                                            512             2,172 
Equity-based compensation of 
 Karman Topco L.P. (b)                           --               (95) 
Divestiture related expenses (c)                237               378 
Restructuring expenses (d)                    1,390               358 
Reorganization expenses (e)                   1,674             5,455 
Litigation expenses (f)                          99               482 
EBITDA for economic interests in 
 investments (g)                              2,723             3,055 
                                       ------------       ----------- 
Branded Services segment Adjusted 
 EBITDA                             $        20,882      $     27,945 
                                       ============       =========== 
 
 
Experiential Services segment         Three Months Ended March 31, 
                                   ---------------------------------- 
(in thousands)                           2026              2025 
                                   ----------------  ---------------- 
Operating income (loss)             $        11,499   $        (3,504) 
Add: 
Depreciation and amortization                11,299            10,537 
Stock-based compensation expense 
 (a)                                            595             1,792 
Equity-based compensation of 
 Karman Topco L.P. (b)                           --              (729) 
Divestiture related expenses (c)                 --                 7 
Restructuring expenses (d)                      467               186 
Reorganization expenses (e)                   2,055             3,581 
Litigation expenses (f)                         162               199 
Experiential Services segment 
 Adjusted EBITDA                    $        26,077   $        12,069 
                                       ============      ============ 
 
 
Retailer Services segment             Three Months Ended March 31, 
                                   ---------------------------------- 
(in thousands)                           2026              2025 
                                   ----------------  ---------------- 
Operating income                    $         8,724   $         4,205 
Add: 
Depreciation and amortization                 8,949             8,362 
Stock-based compensation expense 
 (a)                                            893             2,521 
Equity-based compensation of 
 Karman Topco L.P. (b)                           --              (700) 
Divestiture related expenses (c)                 --                38 
Restructuring expenses (d)                      389               387 
Reorganization expenses (e)                   1,732             3,204 
Litigation expenses (f)                         101               150 
Retailer Services segment 
 Adjusted EBITDA                    $        20,788   $        18,167 
                                       ============      ============ 
 
 
 
                       Advantage Solutions Inc. 
     Net Debt and Adjusted Unlevered Free Cash Flow Reconciliation 
                              (Unaudited) 
 
(amounts in thousands)                                 March 31, 2026 
                                                      ---------------- 
Current portion of long-term debt                      $        25,865 
Long-term debt, net of current portion                       1,565,702 
                                                          ------------ 
Total debt                                                   1,591,567 
Less: Cash and cash equivalents                                143,870 
                                                          ------------ 
    Total Net Debt                                     $     1,447,697 
                                                          ============ 
 
LTM Adjusted EBITDA                                    $       341,373 
Net Debt / LTM Adjusted EBITDA ratio                              4.2x 
 
 
 
 
                                                     Three Months Ended 
(amounts in thousands)                                 March 31, 2026 
                                                    -------------------- 
Net cash provided by operating activities             $           23,728 
Less: 
Purchase of property and equipment and development 
 of capitalized software                                         (11,401) 
Add: 
Cash payments for interest                                        53,175 
Cash payments for income taxes                                     5,494 
Cash paid for divestiture related expenses (i)                       237 
Cash paid for reorganization expenses (j)                          4,687 
Net effect of foreign currency fluctuations on 
 cash                                                             (1,565) 
                                                    ---  --------------- 
Adjusted Unlevered Free Cash Flow                     $           74,355 
                                                    ===  =============== 
 
Numerator - Adjusted Unlevered Free Cash Flow         $           74,355 
Denominator - Adjusted EBITDA                         $           67,747 
                                                    ---  --------------- 
Adjusted Unlevered Free Cash Flow as a percentage 
 of Adjusted EBITDA                                                109.8% 
                                                    ===  =============== 
 
 
 
                                                       Twelve Months Ended 
                                                          March 31, 2026 
                                                     ----------------------- 
(in thousands) 
Net loss                                              $          (243,436) 
Add: 
Interest expense, net                                             139,374 
Provision for income taxes                                        (21,408) 
Depreciation and amortization                                     203,467 
Impairment of goodwill and indefinite-lived asset                 203,685 
Gain on divestitures                                              (28,997) 
Other expense, including debt fees                                 20,259 
Stock-based compensation expense (a)                               22,430 
Divestiture related expenses (c)                                    2,051 
Restructuring expenses (d)                                          2,246 
Reorganization expenses (e)                                        56,160 
Litigation recoveries (f)                                         (20,056) 
Costs associated with COVID-19, net of benefits 
 received (h)                                                      (5,723) 
EBITDA for economic interests in investments (g)                   11,321 
                                                         ---------------- 
LTM Adjusted EBITDA                                   $           341,373 
                                                         ================ 
 
 

________________________

 
(a)  Represents non-cash compensation expense related to 
      performance stock units, restricted stock units, and 
      stock options under the 2020 Advantage Solutions Incentive 
      Award Plan and the Advantage Solutions 2020 Employee 
      Stock Purchase Plan. 
(b)  Represents expenses related to equity-based compensation 
      expense associated with grants of Common Series D 
      Units of Karman Topco L.P. made to one of the Company's 
      private equity sponsors. 
(c)  Represents fees and costs associated with activities 
      related to our divestitures and related reorganization 
      activities, including professional fees, due diligence, 
      and integration activities. 
(d)  Restructuring charges including programs designed 
      to integrate and reduce costs intended to further 
      improve efficiencies in operational activities and 
      align cost structures consistent with revenue levels 
      associated with business changes. 
(e)  Represents fees and costs associated with various 
      internal reorganization and transformational activities, 
      including professional fees, lease and other contract 
      exit costs, severance, and nonrecurring compensation 
      costs. 
(f)  Represents legal settlements, net of reserves and 
      expenses, that are unusual or infrequent costs associated 
      with our operating activities. 
(g)  Represents adjustments to reflect the Company's proportional 
      share of Adjusted EBITDA related to its equity method 
      investments. For these investments, the adjustment 
      reflects the Company's proportional share of Adjusted 
      EBITDA rather than reported earnings, consistent with 
      how management evaluates operating performance. 
(h)  Represents (i) costs related to implementation of 
      strategies for workplace safety in response to COVID-19, 
      including employee-relief fund, additional sick pay 
      for front-line teammates, medical benefit payments 
      for furloughed teammates, and personal protective 
      equipment; and (ii) benefits received from government 
      grants for COVID-19 relief. 
(i)  Represents cash paid for fees and costs associated 
      with activities related to our divestitures and reorganization 
      activities including professional fees, due diligence, 
      and integration activities. 
(j)  Represents cash paid for fees and costs associated 
      with various reorganization activities, including 
      professional fees, lease exit costs, severance, and 
      nonrecurring compensation costs. 
 

(END) Dow Jones Newswires

May 06, 2026 07:01 ET (11:01 GMT)

应版权方要求,你需要登录查看该内容

免责声明:投资有风险,本文并非投资建议,以上内容不应被视为任何金融产品的购买或出售要约、建议或邀请,作者或其他用户的任何相关讨论、评论或帖子也不应被视为此类内容。本文仅供一般参考,不考虑您的个人投资目标、财务状况或需求。TTM对信息的准确性和完整性不承担任何责任或保证,投资者应自行研究并在投资前寻求专业建议。

热议股票

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10