| Schedule of Segment Reporting |
The following table sets forth financial information by reportable segment and attributable to corporate and certain other activities (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | 2026 | | 2025 | | Direct-to-Consumer | | Licensing | | Corporate | | All Other | | Total | | Direct-to-Consumer | | Licensing | | Corporate | | All Other(2) | | Total | | Net revenues | 19,487 | | | 11,169 | | | 307 | | | 255 | | | 31,218 | | | $ | 16,493 | | | $ | 10,932 | | | $ | 135 | | | $ | 588 | | | $ | 28,148 | | Cost of sales(1) | (6,808) | | | (475) | | | (1,113) | | | — | | | (8,396) | | | (6,835) | | | (2,503) | | | — | | | (401) | | | (9,739) | | | Gross profit | 12,679 | | | 10,694 | | | (806) | | | 255 | | | 22,822 | | | 9,658 | | | 8,429 | | | 135 | | | 187 | | | 18,409 | | | Personnel | (4,884) | | | (308) | | | (5,576) | | | — | | | (10,768) | | | (4,806) | | | (1,190) | | | (4,793) | | | (603) | | | (11,392) | | | Rent | (1,841) | | | — | | | (301) | | | — | | | (2,142) | | | (1,702) | | | (5) | | | (498) | | | — | | | (2,205) | | | Marketing | (1,637) | | | (14) | | | (186) | | | — | | | (1,837) | | | (1,336) | | | (9) | | | (29) | | | — | | | (1,374) | | | Transaction expenses | — | | | — | | | (155) | | | — | | | (155) | | | — | | | — | | | — | | | — | | | — | | Other segment items(3) | (4,298) | | | (817) | | | 170 | | | — | | | (4,945) | | | (2,564) | | | (1,673) | | | (4,740) | | | (344) | | | (9,321) | | | Operating income (loss) | 19 | | | 9,555 | | | (6,854) | | | 255 | | | 2,975 | | | (750) | | | 5,552 | | | (9,925) | | | (760) | | | (5,883) | | | Interest expense | | | | | | | | | (2,218) | | | | | | | | | | | (1,907) | | | Other nonoperating income, net | | | | | | | | | 500 | | | | | | | | | | | 1,000 | | | Income (loss) before income taxes | | | | | | | | | $ | 1,257 | | | | | | | | | | | $ | (6,790) | | _________________ (1) Direct-to-consumer cost of sales includes an immaterial amount of personnel and rent for the three months ended June 30, 2026 and 2025. | (2) For the three months ended June 30, 2025, transition expenses associated with the digital businesses licensed to Byborg, which we were responsible for during the transition period pursuant to the TSA, were $1.2 million, with $0.4 million recorded as cost of sales and $0.8 million recorded as selling and administrative expenses in the condensed consolidated statements of operations for the three months ended June 30, 2025. | (3) Includes intercompany management fee expense allocations of $2.5 million and $0.9 million from our direct-to-consumer segment to our corporate segment, which eliminate upon consolidation, for the three months ended June 30, 2026 and 2025, respectively. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, | | 2026 | | 2025 | | Direct-to-Consumer | | Licensing | | Corporate | | All Other | | Total | | Direct-to-Consumer | | Licensing | | Corporate | | All Other(2) | | Total | | Net revenues | 38,334 | | | 22,101 | | | 445 | | | 574 | | | 61,454 | | | $ | 32,824 | | | $ | 22,383 | | | $ | 382 | | | $ | 1,434 | | | $ | 57,023 | | Cost of sales(1) | (14,861) | | | (1,966) | | | (1,113) | | | — | | | (17,940) | | | (13,742) | | | (3,099) | | | — | | | (1,951) | | | (18,792) | | | Gross profit | 23,473 | | | 20,135 | | | (668) | | | 574 | | | 43,514 | | | 19,082 | | | 19,284 | | | 382 | | | (517) | | | 38,231 | | | Personnel | (9,598) | | | (691) | | | (9,773) | | | — | | | (20,062) | | | (9,153) | | | (1,784) | | | (10,536) | | | (3,308) | | | (24,781) | | | Rent | (3,691) | | | — | | | (496) | | | — | | | (4,187) | | | (3,421) | | | (12) | | | (1,119) | | | — | | | (4,552) | | | Marketing | (3,457) | | | (26) | | | (320) | | | — | | | (3,803) | | | (2,798) | | | (29) | | | (607) | | | (34) | | | (3,468) | | | Transaction expenses | — | | | — | | | (3,364) | | | — | | | (3,364) | | | — | | | — | | | — | | | — | | | — | | Other segment items(3) | (5,145) | | | (1,944) | | | (3,675) | | | — | | | (10,764) | | | (4,990) | | | (2,950) | | | (8,406) | | | (1,227) | | | (17,573) | | | Operating income (loss) | 1,582 | | | 17,474 | | | (18,296) | | | 574 | | | 1,334 | | | (1,280) | | | 14,509 | | | (20,286) | | | (5,086) | | | (12,143) | | | Interest expense | | | | | | | | | (4,717) | | | | | | | | | | | (3,795) | | | Other nonoperating income, net | | | | | | | | | 1,527 | | | | | | | | | | | 1,202 | | | Loss before income taxes | | | | | | | | | $ | (1,856) | | | | | | | | | | | $ | (14,736) | | _________________ (1) Direct-to-consumer cost of sales includes an immaterial amount of personnel and rent for the six months ended June 30, 2026 and 2025. | (2) For the six months ended June 30, 2025, transition expenses associated with the digital businesses licensed to Byborg, which we were responsible for during the transition period pursuant to the TSA, reached the $5.0 million threshold of expenses payable by us, with $1.7 million recorded as cost of sales and $3.3 million recorded as selling and administrative expenses in our condensed consolidated statements of operations for the six months ended June 30, 2025. | (3) Includes intercompany management fee expense allocations of $2.1 million and $1.8 million from our direct-to-consumer segment to our corporate segment, which eliminate upon consolidation, for the six months ended June 30, 2026 and 2025. |
|
| Schedule of Geographic Information |
The following table sets forth revenue by geographic area (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Net revenues: | | | | | | | | | United States | $ | 9,672 | | | $ | 8,833 | | | $ | 20,238 | | | $ | 18,820 | | | Australia | 7,988 | | | 6,840 | | | 15,122 | | | 13,478 | | | Luxembourg | 5,000 | | | 5,000 | | | 10,000 | | | 10,000 | | | United Kingdom | 3,446 | | | 2,949 | | | 6,298 | | | 5,590 | | | China | 3,018 | | | 3,180 | | | 6,030 | | | 6,376 | | | Other | 2,094 | | | 1,346 | | | 3,766 | | | 2,759 | | | Total | $ | 31,218 | | | $ | 28,148 | | | $ | 61,454 | | | $ | 57,023 | |
|