EX-99.1 2 adv-ex99_1.htm EX-99.1 EX-99.1

Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

img111595218_1.jpg

 

 

 

 

 

 

 

 

 

 

Advantage Solutions Reports Third Quarter 2025 Results

Strong Revenues and Adjusted EBITDA growth in Experiential Services partially offsetting softness in Branded Services

Generated $98 million in adjusted unlevered free cash flow and ended the quarter with strong cash position of $201 million

 

Rapidly responded to robust demand in high-volume labor businesses generating strong incremental margin

Reaffirm Revenue and modestly lower Adjusted EBITDA outlook due to impact of divestiture and macro environment

ST. LOUIS, November 6, 2025 – 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 September 30, 2025.

Unless otherwise noted, results presented in this release are from continuing operations, and comparisons are on a prior year basis. Revenues for the three months ended September 30, 2025 were $915 million compared with $939 million, and net income was $21 million compared with a net loss of $37 million.

 

Q3'25 Financial Highlights

 

 

Revenues declined 2.6% to $915 million. Adjusted EBITDA declined 1.4% to $100 million. EBITDA margin expanded 20bps in the quarter.

 

 

Experiential Services delivered a very strong quarter with accelerating demand and >90% execution, while Branded Services faced ongoing macro headwinds and Retailer Services was impacted mainly by project timing.

 

 

Cash increased $98 million sequentially, due to working capital improvements, lower restructuring/reorganization costs, and the benefit from the monetization of our 7.5% stake in Acxion Foodservice.

 

 

“Our third-quarter performance reflects the team’s continued focus and ability to pull levers in our high-volume labor businesses despite the volatile macro environment,” said Advantage CEO Dave Peacock. “We’re pleased with this quarter’s progress, highlighted by strong Experiential performance driven by solid demand and execution. Phase one of our IT transformation is already improving efficiency in our business, while early Instacart pilot success shows the power of integrating in-store audits with our retail execution network. As we close the year, we are reaffirming our revenue guidance and modestly lowering our Adjusted EBITDA outlook to reflect the impact of the Acxion divestiture and the challenging macro environment.”

 

 

Consolidated Financial Summary from Continuing Operations

(amounts in thousands)

Three Months Ended September 30,

 

Change (Reported)

 

 

2025

 

2024

 

$

 

%

 

Total Revenues

$

915,012

 

 $

939,270

 

 $

(24,258)

 

(2.6%)

 

Total Net Income (Loss)

$

20,565

 

 $

(37,320)

 

 $

57,885

 

NMF

 

Total Adjusted EBITDA

$

99,554

 

 $

100,920

 

 $

(1,366)

 

(1.4%)

 

Adjusted EBITDA Margin

 

10.9%

 

 

10.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

Change (Reported)

 

 

2025

 

2024

 

$

 

%

 

Total Revenues

$

2,610,511

 

 $

2,674,039

 

 $

(63,528)

 

(2.4%)

 

Total Net Loss

$

(66,005)

 

 $

(200,469)

 

 $

134,464

 

(67.1%)

 

Total Adjusted EBITDA

$

244,142

 

 $

261,458

 

 $

(17,316)

 

(6.6%)

 

Adjusted EBITDA Margin

 

9.4%

 

 

9.8%

 

 

 

 

 

 

 

Advantage Solutions Inc. | Page 1


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

img111595218_1.jpg

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Financial Summary from Continuing Operations

 

 

Revenues

 

 

Segment

Three Months Ended September 30,

Nine Months Ended September 30,

 

 

(amounts in thousands)

2025

 

2024

 

 

YoY (Reported)

2025

 

2024

 

YoY (Reported)

 

 

 

Branded Services

$

288,804

 

 $

331,357

 

 

(12.8%)

$

873,866

 

$

982,752

 

(11.1%)

 

 

 

Experiential Services

$

377,707

 

 $

342,731

 

 

10.2%

$

1,039,433

 

$

969,590

 

7.2%

 

 

 

Retailer Services

$

248,501

 

 $

265,182

 

 

(6.3%)

$

697,212

 

$

721,697

 

(3.4%)

 

 

 

Total

$

915,012

 

 $

939,270

 

 

(2.6%)

$

2,610,511

 

$

2,674,039

 

(2.4%)

 

 

 

Operating (Loss) Income

 

 

 

Three Months Ended September 30,

Nine Months Ended September 30,

 

 

Segment

2025

 

2024

 

 

YoY (Reported)

2025

 

2024

 

YoY (Reported)

 

 

Branded Services

$

8,196

 

 $

(12,210)

 

 

167.1%

$

(17,666)

 

$

(141,608)

 

87.5%

 

 

Experiential Services

$

20,912

 

 $

587

 

 

3462.5%

$

28,267

 

$

3,398

 

731.9%

 

 

Retailer Services

$

11,052

 

 $

8,446

 

 

30.9%

$

24,949

 

$

13,824

 

80.5%

 

 

Total

$

40,160

 

 $

(3,177)

 

 

1364.1%

$

35,550

 

$

(124,386)

 

NMF

 

 

Adjusted EBITDA

 

 

 

Three Months Ended September 30,

Nine Months Ended September 30,

 

 

Segment

2025

 

2024

 

 

YoY (Reported)

2025

 

2024

 

YoY (Reported)

 

 

Branded Services

$

41,657

 

 $

48,796

 

 

(14.6%)

$

103,638

 

$

125,986

 

(17.7%)

 

 

Experiential Services

$

35,320

 

 $

23,299

 

 

51.6%

$

73,276

 

$

62,603

 

17.0%

 

 

Retailer Services

$

22,577

 

 $

28,825

 

 

(21.7%)

$

67,228

 

$

72,869

 

(7.7%)

 

 

Total

$

99,554

 

 $

100,920

 

 

(1.4%)

$

244,142

 

$

261,458

 

(6.6%)

 

 

 

 

 

 

Q3'25 Segment Highlights

 

Branded Services

 

Experiential Services

 

Retailer Services

img111595218_2.jpg

Macro pressure resulted in continued softness for commission-based and omni-commerce revenues

 

img111595218_3.jpg

Strong performance driven by healthy event demand, up 7% on an underlying basis, improved retention, and >90% execution rates

 

img111595218_4.jpg

A tough comparison and project timing weighed on results versus the prior year quarter

img111595218_2.jpg

Investing to strengthen value proposition, advance key relationships, and drive better consistency in execution

 

 

img111595218_3.jpg

Higher staffing supported a 7% sequential increase in events, resulting in solid revenue growth and strong incremental margins versus the prior year quarter

 

img111595218_4.jpg

Staffing and execution improved through the period, strengthening coverage

img111595218_2.jpg

Expect continued pressure near term; entering Q4 with larger pipeline of new business opportunities

 

img111595218_3.jpg

Expect a stronger Q4 with increased event frequency at key customers

 

img111595218_4.jpg

Stronger staffing levels should support incremental project work in Q4 supporting revenue growth

 

 

Advantage Solutions Inc. | Page 2


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

Cash Flow and Balance Sheet Highlights

(Amounts in Millions)

 

 

Period Ended

September 30, 2025

Adjusted Unlevered Free Cash Flow and as % of Adjusted EBITDA

$98 / 99%

Capex

~$11

Gross Debt

~$1,691

Cash and Cash Equivalents

~$201

Net Leverage Ratio(1)

4.4x

Fiscal Year 2025 Outlook
(Amounts in Millions)
 

Revenues

Down Low-Single Digits to Flat

Adjusted EBITDA

Down Mid-Single Digits

Adjusted Unlevered Free Cash Flow Conversion(1)

>50% of Adjusted EBITDA

Net Interest Expense

$140 to $150

Capex

$45 to $55

2025 revenue outlook excludes reimbursable expenses. 2025 guidance compares to 2024 on a continuing operations basis.

 

 

Conference Call Details

Date/Time

November 6, 2025, 8:30 am EDT

Dial-in

(10 minutes before the call)

800-715-9871 within the United States or +1-646-307-1963 outside the United States

Conference ID: 5720569

Webcast

Available at: ADV 3Q 2025 Earnings Webcast

Replay

800-770-2030 within the United States or +1-609-800-9909 outside the United States

Playback ID: 5720569#

 

Investor Contact: investorrelations@youradv.com

Media Contact: press@youradv.com

 

 

 

 

 

 

 

 

 

 

 

 

 

NMF = Not Meaningful
(1) Trailing twelve months on a continuing and discontinued operations basis

Advantage Solutions Inc. | Page 3


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

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 and nine months ended September 30, 2025. These financial statements should be read in conjunction with the information contained in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the "SEC") on March 7, 2025.

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; 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 7, 2025, 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.

Advantage Solutions Inc. | Page 4


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

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 from Continuing Operations, Adjusted EBITDA from Discontinued Operations, 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 EBITDA from Continuing Operations, Adjusted EBITDA from Discontinued Operations, 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 from Continuing Operations, Adjusted EBITDA from Discontinued Operations and Adjusted EBITDA by Segment are supplemental non-GAAP financial measures of our operating performance. Adjusted EBITDA from Continuing Operations and Adjusted EBITDA from Discontinued Operations mean net (loss) income 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) costs associated with (recovery from) the Take 5 Matter, (xvii) EBITDA for economic interests in investments and (xviii) 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) from continuing operations 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) costs associated with (recovery from) the Take 5 Matter, (xiii) EBITDA for economic interests in investments and (xiv) 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 from Continuing Operations divided by total revenues.

Adjusted Unlevered Free Cash Flow represents net cash provided by (used in) operating activities from continuing and discontinued operations 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) cash paid for costs associated with (recovery from) the Take 5 Matter, (x) net effect of foreign currency fluctuations on cash, and (xi) 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 from Continuing Operations and Adjusted EBITDA from Discontinued Operations.

Advantage Solutions Inc. | Page 5


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

Net Debt represents the sum of current portion of long-term debt and long-term debt, less cash and cash equivalents and debt issuance costs. 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 September 30,

 

 

Nine Months Ended September 30,

 

(in thousands, except share and per share data)

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues

$

915,012

 

 

$

939,270

 

 

$

2,610,511

 

 

$

2,674,039

 

Cost of revenues (exclusive of depreciation and amortization shown separately below)

 

776,421

 

 

 

794,958

 

 

 

2,246,107

 

 

 

2,298,139

 

Selling, general, and administrative expenses

 

57,568

 

 

 

98,438

 

 

 

191,090

 

 

 

250,377

 

Impairment of goodwill

 

 

 

 

 

 

 

 

 

 

99,670

 

Depreciation and amortization

 

50,743

 

 

 

51,866

 

 

 

151,802

 

 

 

152,931

 

Income from equity method investments

 

(1,408

)

 

 

(2,815

)

 

 

(5,566

)

 

 

(2,692

)

Gain on divestiture

 

(8,472

)

 

 

 

 

 

(8,472

)

 

 

 

Total operating expenses

 

874,852

 

 

 

942,447

 

 

 

2,574,961

 

 

 

2,798,425

 

Operating income (loss) from continuing operations

 

40,160

 

 

 

(3,177

)

 

 

35,550

 

 

 

(124,386

)

Other expenses (income):

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of warrant liabilities

 

(109

)

 

 

40

 

 

 

(83

)

 

 

(359

)

Interest expense, net

 

34,954

 

 

 

38,969

 

 

 

105,128

 

 

 

114,484

 

Total other expenses, net

 

34,845

 

 

 

39,009

 

 

 

105,045

 

 

 

114,125

 

Income (loss) from continuing operations before benefit from income taxes

 

5,315

 

 

 

(42,186

)

 

 

(69,495

)

 

 

(238,511

)

Benefit from income taxes from continuing operations

 

(15,250

)

 

 

(4,866

)

 

 

(3,490

)

 

 

(38,042

)

Net income (loss) from continuing operations

 

20,565

 

 

 

(37,320

)

 

 

(66,005

)

 

 

(200,469

)

Net (loss) income from discontinued operations, net of tax

 

 

 

 

(5,456

)

 

 

 

 

 

53,743

 

Net income (loss)

$

20,565

 

 

$

(42,776

)

 

$

(66,005

)

 

$

(146,726

)

Less: net income from discontinued operations attributable to noncontrolling interest, net of tax

 

 

 

 

 

 

 

 

 

 

2,192

 

Net income (loss) attributable to stockholders of Advantage Solutions Inc.

$

20,565

 

 

$

(42,776

)

 

$

(66,005

)

 

$

(148,918

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per common share from continuing operations attributable to stockholders of Advantage Solutions Inc.

$

0.06

 

 

$

(0.12

)

 

$

(0.20

)

 

$

(0.62

)

Basic (loss) income per common share from discontinued operations attributable to stockholders of Advantage Solutions Inc.

$

 

 

$

(0.02

)

 

$

 

 

$

0.17

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per common share from continuing operations attributable to stockholders of Advantage Solutions Inc.

$

0.06

 

 

$

(0.12

)

 

$

(0.20

)

 

$

(0.62

)

Diluted (loss) income per common share from discontinued operations attributable to stockholders of Advantage Solutions Inc.

$

 

 

$

(0.02

)

 

$

 

 

$

0.17

 

Weighted-average number of common shares:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

325,921,176

 

 

 

321,080,571

 

 

 

323,988,621

 

 

 

321,774,115

 

Diluted

 

339,847,197

 

 

 

321,080,571

 

 

 

323,988,621

 

 

 

321,774,115

 

 

Advantage Solutions Inc. | Page 6


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

Advantage Solutions Inc.

Condensed Consolidated Balance Sheet

(Unaudited)

(in thousands, except share data)

 

September 30, 2025

 

 

December 31, 2024

 

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

201,137

 

 

$

205,233

 

Restricted cash

 

 

12,111

 

 

 

15,518

 

Accounts receivable, net of allowance for expected credit losses of $16,811 and $13,047, respectively

 

 

635,353

 

 

 

603,069

 

Prepaid expenses and other current assets

 

 

95,279

 

 

 

86,918

 

Total current assets

 

 

943,880

 

 

 

910,738

 

Property and equipment, net

 

 

100,809

 

 

 

97,763

 

Goodwill

 

 

477,021

 

 

 

477,021

 

Other intangible assets, net

 

 

1,203,881

 

 

 

1,332,578

 

Investments in unconsolidated affiliates

 

 

232,382

 

 

 

226,510

 

Other assets

 

 

35,549

 

 

 

61,907

 

Total assets

 

$

2,993,522

 

 

$

3,106,517

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Current portion of long-term debt

 

$

13,250

 

 

$

13,250

 

Accounts payable

 

 

167,222

 

 

 

158,485

 

Accrued compensation and benefits

 

 

98,785

 

 

 

129,486

 

Other accrued expenses

 

 

119,798

 

 

 

134,677

 

Deferred revenues

 

 

29,828

 

 

 

24,164

 

Total current liabilities

 

 

428,883

 

 

 

460,062

 

Long-term debt, net of current portion

 

 

1,662,158

 

 

 

1,686,690

 

Deferred income tax liabilities

 

 

137,287

 

 

 

146,889

 

Other long-term liabilities

 

 

56,695

 

 

 

64,141

 

Total liabilities

 

 

2,285,023

 

 

 

2,357,782

 

Commitments and contingencies (Note 9)

 

 

 

 

 

 

Equity attributable to stockholders of Advantage Solutions Inc.

 

 

 

 

 

 

Common stock, $0.0001 par value, 3,290,000,000 shares authorized; 325,964,565 and 320,773,096 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

 

 

33

 

 

 

32

 

Additional paid in capital

 

 

3,482,842

 

 

 

3,466,221

 

Accumulated deficit

 

 

(2,707,617

)

 

 

(2,641,612

)

Loans to Karman Topco L.P.

 

 

(7,512

)

 

 

(7,029

)

Accumulated other comprehensive loss

 

 

(5,362

)

 

 

(15,861

)

Treasury stock, at cost; 12,894,517 and 12,400,075 shares as of September 30, 2025 and December 31, 2024, respectively

 

 

(53,885

)

 

 

(53,016

)

Total stockholders' equity

 

 

708,499

 

 

 

748,735

 

Total liabilities and stockholders' equity

 

$

2,993,522

 

 

$

3,106,517

 

 

Advantage Solutions Inc. | Page 7


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

Advantage Solutions Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net loss from continuing operations

 

$

(66,005

)

 

$

(200,469

)

Adjustments to reconcile net loss to net cash provided by operating activities

 

 

 

 

 

 

Non-cash mark-to-market adjustments on derivatives and non-cash interest expense

 

 

(2,131

)

 

 

1,664

 

Deferred financing fees related to repricing of long-term debt

 

 

 

 

 

1,079

 

Amortization of deferred financing fees

 

 

5,272

 

 

 

5,137

 

Impairment of goodwill

 

 

 

 

 

99,670

 

Depreciation and amortization

 

 

151,802

 

 

 

152,931

 

Change in fair value of warrant liability

 

 

(83

)

 

 

(359

)

Fair value adjustments related to contingent consideration

 

 

 

 

 

1,678

 

Deferred income taxes

 

 

(9,757

)

 

 

(16,241

)

Equity-based compensation of Karman Topco L.P.

 

 

(1,524

)

 

 

(658

)

Stock-based compensation

 

 

20,483

 

 

 

24,224

 

Income from equity method investments

 

 

(5,566

)

 

 

(2,692

)

Distribution received from equity method investments

 

 

 

 

 

3,289

 

Gain on divestiture

 

 

(8,472

)

 

 

 

Gain on repurchases of Senior Secured Notes and Term Loan Facility debt

 

 

(1,624

)

 

 

(9,141

)

Loss on disposal of property and equipment

 

 

325

 

 

 

775

 

Changes in operating assets and liabilities, net of effects from divestitures:

 

 

 

 

 

 

Accounts receivable, net

 

 

(30,077

)

 

 

(9,550

)

Prepaid expenses and other assets

 

 

(1,901

)

 

 

30,567

 

Accounts payable

 

 

10,160

 

 

 

25,435

 

Accrued compensation and benefits

 

 

(32,860

)

 

 

(43,849

)

Deferred revenues

 

 

6,239

 

 

 

2,992

 

Other accrued expenses and other liabilities

 

 

(18,379

)

 

 

11,527

 

Net cash provided by operating activities

 

 

15,902

 

 

 

78,009

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

Purchase of investments in unconsolidated affiliates

 

 

(3,623

)

 

 

(13,932

)

Purchase of property and equipment

 

 

(28,662

)

 

 

(50,358

)

Proceeds from divestitures, net of cash received

 

 

18,612

 

 

 

275,717

 

Net cash (used in) provided by investing activities

 

 

(13,673

)

 

 

211,427

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

Borrowings under lines of credit

 

 

90,000

 

 

 

 

Payments on lines of credit

 

 

(90,000

)

 

 

 

Principal payments on long-term debt

 

 

(9,938

)

 

 

(9,938

)

Repurchases of Senior Secured Notes and Term Loan Facility debt

 

 

(18,243

)

 

 

(147,122

)

Debt issuance costs

 

 

 

 

 

(971

)

Deferred consideration paid for purchases in unconsolidated affiliates

 

 

(1,500

)

 

 

 

Deferred proceeds received from sale of Jun Group and contingent consideration payments

 

 

22,500

 

 

 

(5,655

)

Proceeds from issuance of common stock

 

 

1,838

 

 

 

2,294

 

Payments for taxes related to net share settlement under 2020 Incentive Award Plan

 

 

(3,698

)

 

 

(11,663

)

Purchase of treasury stock

 

 

(869

)

 

 

(34,067

)

Net cash used in financing activities

 

 

(9,910

)

 

 

(207,122

)

Net effect of foreign currency changes on cash, cash equivalents and restricted cash

 

 

178

 

 

 

(1,405

)

Net change in cash, cash equivalents and restricted cash

 

 

(7,503

)

 

 

80,909

 

Cash, cash equivalents and restricted cash, beginning of period

 

 

220,751

 

 

 

131,560

 

Cash, cash equivalents and restricted cash, end of period

 

$

213,248

 

 

$

212,469

 

 

Advantage Solutions Inc. | Page 8


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

Advantage Solutions Inc.

Reconciliation of Net Loss from Continuing Operations to Adjusted EBITDA

(Unaudited)

 

Continuing Operations

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income (loss) from continuing operations

 

$

20,565

 

 

$

(37,320

)

 

$

(66,005

)

 

$

(200,469

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

34,954

 

 

 

38,969

 

 

 

105,128

 

 

 

114,484

 

Benefit from income taxes from continuing operations

 

 

(15,250

)

 

 

(4,866

)

 

 

(3,490

)

 

 

(38,042

)

Depreciation and amortization

 

 

50,743

 

 

 

51,866

 

 

 

151,802

 

 

 

152,931

 

Impairment of goodwill

 

 

 

 

 

 

 

 

 

 

 

99,670

 

Gain on divestiture

 

 

(8,472

)

 

 

 

 

 

(8,472

)

 

 

 

Changes in fair value of warrant liability

 

 

(109

)

 

 

40

 

 

 

(83

)

 

 

(359

)

Stock-based compensation expense (a)

 

 

7,415

 

 

 

8,143

 

 

 

20,483

 

 

 

24,224

 

Equity-based compensation of Karman Topco L.P. (b)

 

 

 

 

 

(178

)

 

 

(1,524

)

 

 

(658

)

Fair value adjustments related to contingent consideration (c)

 

 

 

 

 

 

 

 

 

 

 

1,678

 

Acquisition and divestiture related expenses (d)

 

 

251

 

 

 

127

 

 

 

731

 

 

 

(1,207

)

Restructuring expenses (e)

 

 

 

 

 

24,118

 

 

 

931

 

 

 

24,118

 

Reorganization expenses (f)

 

 

9,775

 

 

 

18,637

 

 

 

38,445

 

 

 

73,980

 

Litigation expenses (recovery) (g)

 

 

50

 

 

 

(1,713

)

 

 

963

 

 

 

(2,422

)

COVID-19 benefits received (h)

 

 

(5,008

)

 

 

 

 

 

(5,723

)

 

 

 

Costs associated with the Take 5 Matter (i)

 

 

421

 

 

 

385

 

 

 

985

 

 

 

1,081

 

EBITDA for economic interests in investments (j)

 

 

4,219

 

 

 

2,712

 

 

 

9,971

 

 

 

12,449

 

Adjusted EBITDA from Continuing Operations

 

$

99,554

 

 

$

100,920

 

 

$

244,142

 

 

$

261,458

 

 

Discontinued Operations

 

 

 

 

 

 

(in thousands)

 

Three Months Ended September 30, 2024

 

 

Nine Months Ended September 30, 2024

 

Net income from discontinued operations, net of tax

 

$

(5,456

)

 

$

53,743

 

Add:

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

48

 

Provision for income taxes from discontinued operations

 

 

29,511

 

 

 

41,371

 

Depreciation and amortization

 

 

204

 

 

 

4,695

 

Gain on divestitures (k)

 

 

(25,065

)

 

 

(95,261

)

Stock-based compensation expense (a)

 

 

(1,576

)

 

 

(2,808

)

Fair value adjustments related to contingent consideration (c)

 

 

 

 

 

1,883

 

Divestiture related expenses (d)

 

 

2,434

 

 

 

5,537

 

Reorganization expenses (f)

 

 

2,250

 

 

 

9,535

 

EBITDA for economic interests in investments (j)

 

 

 

 

 

(384

)

Adjusted EBITDA from Discontinued Operations

 

$

2,302

 

 

$

18,359

 

 

Advantage Solutions Inc. | Page 9


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

Advantage Solutions Inc.

Reconciliation of Operating Income (Loss) to Adjusted EBITDA by Segment

(Unaudited)

 

Branded Services segment

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Operating income (loss)

 

$

8,196

 

 

$

(12,210

)

 

$

(17,666

)

 

$

(141,608

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

31,487

 

 

 

33,087

 

 

 

94,511

 

 

 

97,401

 

Impairment of goodwill

 

 

 

 

 

 

 

 

 

 

 

99,670

 

Gain on divestiture

 

 

(8,472

)

 

 

 

 

 

(8,472

)

 

 

 

Stock-based compensation expense (a)

 

 

3,066

 

 

 

1,829

 

 

 

7,607

 

 

 

8,551

 

Equity-based compensation of Karman Topco L.P. (b)

 

 

 

 

 

402

 

 

 

375

 

 

 

924

 

Fair value adjustments related to contingent consideration (c)

 

 

 

 

 

 

 

 

 

 

 

1,678

 

Acquisition and divestiture related expenses (d)

 

 

73

 

 

 

49

 

 

 

457

 

 

 

153

 

Restructuring expenses (e)

 

 

 

 

 

15,392

 

 

 

358

 

 

 

15,392

 

Reorganization expenses (f)

 

 

4,410

 

 

 

6,959

 

 

 

17,130

 

 

 

29,863

 

Litigation (recovery) expenses (g)

 

 

(97

)

 

 

191

 

 

 

273

 

 

 

432

 

COVID-19 benefits received (h)

 

 

(1,646

)

 

 

 

 

 

(1,891

)

 

 

 

Costs associated with the Take 5 Matter (i)

 

 

421

 

 

 

385

 

 

 

985

 

 

 

1,081

 

EBITDA for economic interests in investments (j)

 

 

4,219

 

 

 

2,712

 

 

 

9,971

 

 

 

12,449

 

Branded Services segment Adjusted EBITDA

 

$

41,657

 

 

$

48,796

 

 

$

103,638

 

 

$

125,986

 

 

Experiential Services segment

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Operating income

 

$

20,912

 

 

$

587

 

 

$

28,267

 

 

$

3,398

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

10,744

 

 

 

10,289

 

 

 

31,965

 

 

 

31,224

 

Stock-based compensation expense (a)

 

 

1,991

 

 

 

3,371

 

 

 

5,630

 

 

 

7,469

 

Equity-based compensation of Karman Topco L.P. (b)

 

 

 

 

 

(281

)

 

 

(976

)

 

 

(783

)

Acquisition and divestiture related expenses (d)

 

 

86

 

 

 

32

 

 

 

160

 

 

 

37

 

Restructuring expenses (e)

 

 

 

 

 

3,430

 

 

 

186

 

 

 

3,430

 

Reorganization expenses (f)

 

 

3,285

 

 

 

5,670

 

 

 

9,662

 

 

 

17,394

 

Litigation expenses (g)

 

 

123

 

 

 

201

 

 

 

451

 

 

 

434

 

COVID-19 benefits received (h)

 

 

(1,821

)

 

 

 

 

 

(2,069

)

 

 

 

Experiential Services segment Adjusted EBITDA

 

$

35,320

 

 

$

23,299

 

 

$

73,276

 

 

$

62,603

 

 

 

 

 

 

 

 

 

 

 

Retailer Services segment

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Operating income

 

$

11,052

 

 

$

8,446

 

 

$

24,949

 

 

$

13,824

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

8,512

 

 

 

8,490

 

 

 

25,326

 

 

 

24,306

 

Stock-based compensation expense (a)

 

 

2,358

 

 

 

2,943

 

 

 

7,246

 

 

 

8,204

 

Equity-based compensation of Karman Topco L.P. (b)

 

 

 

 

 

(299

)

 

 

(923

)

 

 

(799

)

Acquisition and divestiture related expenses (d)

 

 

92

 

 

 

46

 

 

 

114

 

 

 

(1,397

)

Restructuring expenses (e)

 

 

 

 

 

5,296

 

 

 

387

 

 

 

5,296

 

Reorganization expenses (f)

 

 

2,080

 

 

 

6,008

 

 

 

11,653

 

 

 

26,723

 

Litigation expenses (recovery) (g)

 

 

24

 

 

 

(2,105

)

 

 

239

 

 

 

(3,288

)

COVID-19 benefits received (h)

 

 

(1,541

)

 

 

 

 

 

(1,763

)

 

 

 

Retailer Services segment Adjusted EBITDA

 

$

22,577

 

 

$

28,825

 

 

$

67,228

 

 

$

72,869

 

 

 

 

Advantage Solutions Inc. | Page 10


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advantage Solutions Inc.

Net Debt and Adjusted Unlevered Free Cash Flow Reconciliation

(Unaudited)

 

(amounts in thousands)

 

September 30, 2025

 

Current portion of long-term debt

 

$

13,250

 

Long-term debt, net of current portion

 

 

1,677,895

 

Less: Debt issuance costs

 

 

15,737

 

Total debt

 

 

1,675,408

 

Less: Cash and cash equivalents

 

 

201,137

 

Total Net Debt

 

$

1,474,271

 

 

 

 

 

LTM Adjusted EBITDA from Continuing and Discontinued Operations

 

$

338,698

 

Net Debt / LTM Adjusted EBITDA ratio

 

4.4x

 

 

 

 

 

 

 

 

 

 

(amounts in thousands)

 

Three Months Ended
September 30, 2025

 

Net cash provided by operating activities from continuing operations

 

$

63,631

 

Less:

 

 

 

Purchase of property and equipment

 

 

(11,443

)

Add:

 

 

 

Cash payments for interest

 

 

26,185

 

Cash payments for income taxes

 

 

2,750

 

Cash paid for acquisition and divestiture related expenses (k)

 

 

120

 

Cash paid for restructuring expenses (l)

 

 

5,482

 

Cash paid for reorganization expenses (m)

 

 

6,970

 

Cash paid for costs associated with the Take 5 Matter (n)

 

 

421

 

Net effect of foreign currency fluctuations on cash

 

 

3,952

 

Adjusted Unlevered Free Cash Flow

 

$

98,068

 

 

 

 

 

Numerator - Adjusted Unlevered Free Cash Flow

 

$

98,068

 

Denominator - Adjusted EBITDA from Continuing Operations

 

$

99,554

 

Adjusted Unlevered Free Cash Flow as a percentage of Adjusted EBITDA

 

 

98.5

%

 

 

 

 

 

Advantage Solutions Inc. | Page 11


Financial Results

3rd Quarter 2025

img111595218_0.jpg

 

 

 

 

 

 

 

 

 

 

Advantage Solutions Inc.

Reconciliation Net Income (Loss) to Adjusted EBITDA

(Unaudited)

 

Continuing and Discontinued Operations

 

Twelve Months Ended
September 30, 2025

 

(in thousands)

 

 

 

Net loss

 

$

(244,049

)

Add:

 

 

 

Interest expense, net

 

 

137,436

 

Provision for income taxes

 

 

(28,288

)

Depreciation and amortization

 

 

203,424

 

Impairment of goodwill and indefinite-lived asset

 

 

175,500

 

Gain on divestiture

 

 

(8,472

)

Gain on divestitures(o)

 

 

162

 

Changes in fair value of warrant liability

 

 

(308

)

Stock-based compensation expense (a)

 

 

27,278

 

Equity-based compensation of Karman Topco L.P. (b)

 

 

(143

)

Fair value adjustments related to contingent consideration related to acquisitions (c)

 

 

 

Acquisition and divestiture related expenses (d)

 

 

770

 

Restructuring expenses (e)

 

 

6,864

 

Reorganization expenses (f)

 

 

53,265

 

Litigation recoveries (g)

 

 

1,445

 

Costs associated with COVID-19, net of benefits received (h)

 

 

(5,723

)

Costs associated with the Take 5 Matter (i)

 

 

1,749

 

EBITDA for economic interests in investments (j)

 

 

17,788

 

LTM Adjusted EBITDA from Continuing and Discontinued Operations

 

$

338,698

 

 

 

 

 

 

(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 our equity sponsors.

(c)

Represents adjustments to the estimated fair value of our contingent consideration liabilities related to our acquisitions, for the applicable periods.

(d)

Represents fees and costs associated with activities related to our acquisitions, divestitures, and related activities, including professional fees, due diligence, and integration activities.

(e)

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. Restructuring expenses include costs associated with the VERP and employee termination benefits associated with the 2024 RIF and other optimization initiatives.

(f)

Represents fees and costs associated with various internal reorganization activities, including professional fees, lease exit costs, severance, and nonrecurring compensation costs.

(g)

Represents legal settlements, reserves, and expenses that are unusual or infrequent costs associated with our operating activities.

(h)

Represents benefits received from government grants for COVID-19 relief.

(i)

Represents costs associated with collection activities related to the Take 5 Matter, primarily professional fees and other related costs.

(j)

Represents additions to reflect our proportional share of Adjusted EBITDA related to our equity method investments and reductions to remove the Adjusted EBITDA related to the minority ownership percentage of the entities that we fully consolidate in our financial statements.

(k)

Represents gains and losses on disposal of assets related to divestitures and losses on sale of businesses and assets held for sale, less cost to sell.

(l)

Represents cash paid for 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. Restructuring expenses include costs associated with the VERP and employee termination benefits associated with the 2024 RIF and other optimization initiatives.

(m)

Represents cash paid for fees and costs associated with various reorganization activities, including professional fees, lease exit costs, severance, and nonrecurring compensation costs.

(n)

Represents cash paid for costs associated with the Take 5 Matter, primarily, professional fees and other related costs.

(o)

Represents gains and losses on disposal of assets related to divestitures and losses on sale of businesses and assets held for sale, less cost to sell.

 

Advantage Solutions Inc. | Page 12