Join +750K new investors every month who copy stock picks from billionaire's portfoliosSign Up Free

Earnings call: Xcel Brands sees licensing revenue growth amid wholesale exit

EditorEmilio Ghigini
Published 21/05/2024, 09:58
© Reuters.
XELB
-

Xcel Brands, Inc. (XELB) reported mixed results in their first quarter of 2024 earnings call, revealing a decline in total revenue due to the strategic discontinuation of wholesale operations.

Despite this, the company saw an increase in licensing revenues across most brands, with the exception of the LOGO, Lori Goldstein brand. With several new initiatives, including the anticipated launch of a new brand with Christie Brinkley and a celebrity designer on HSN, Xcel Brands aims to return to profitability and expects significant revenue growth in the near future.

Key Takeaways

  • Total revenue declined due to the discontinuation of wholesale operations.
  • Licensing revenues increased across most brands, excluding the LOGO, Lori Goldstein brand.
  • Plans to launch new brands, including Tower Hill by Christie Brinkley and a celebrity designer brand on HSN.
  • The C. Wonder by Christian Siriano brand is performing well, with expectations of increased retail sales volume.
  • The company is in talks to potentially sell the LOGO Lori Goldstein brand back to its namesake designer.
  • Xcel Brands anticipates returning to profitability in 2024 with a positive adjusted EBITDA expected later in the year.
  • The Halston brand launch is delayed until fall, with shipping to commence soon.
  • Orme, partly owned by Xcel Brands, is rapidly onboarding new brands and accelerating growth.
  • The company has adequate liquidity and does not anticipate the need for additional equity deals in the near term.

Company Outlook

  • Xcel Brands expects licensing revenues to grow and bottom line results to improve in the near future.
  • They plan to introduce additional new core categories and another celebrity designer brand.
  • The company is working with JTV to offer more product assortments and anticipates strong sales momentum.

Bearish Highlights

  • There were some challenges with the LOGO Lori Goldstein brand, and the company is exploring options for its disposition.
  • A net loss was reported for the quarter, although direct operating costs decreased.

Bullish Highlights

  • Xcel Brands expects significant revenue growth from brands such as C. Wonder, Halston, and Christie Brinkley.
  • The company is planning to launch a new brand with a celebrity designer on HSN, which could generate significant volume.

Misses

  • The company experienced technical difficulties in issuing the earnings release and 10-Q filing, which have since been resolved.

Q&A Highlights

  • CEO Robert D'Loren provided insights on the potential sale of the LOGO Lori Goldstein brand and the growth trajectory of Orme.
  • The company's focus on e-commerce and licensing is expected to drive improved profitability and cash flow.

In conclusion, Xcel Brands is navigating a period of transition with a strategic shift away from wholesale operations and towards licensing and e-commerce.

The company is betting on the success of its existing brands and the introduction of new collaborations to drive future growth and profitability.

With a series of launches and brand expansions on the horizon, Xcel Brands is poised to capitalize on its partnerships and the strength of its diversified brand portfolio.

InvestingPro Insights

Xcel Brands, Inc. (XELB) is undergoing a strategic transition that is reflected in their latest financial metrics and market performance. According to InvestingPro data, the company has a market capitalization of approximately $16.15 million USD. Despite the challenges, Xcel Brands boasts impressive gross profit margins, with the last twelve months as of Q4 2023 showing a margin of 61.04%. This indicates that while the company's revenue has declined, it still retains a strong ability to control costs and maintain profitability on its products.

InvestingPro Tips highlight that Xcel Brands is trading at a low Price / Book multiple of 0.32, which could suggest that the company's assets are undervalued by the market. This might present an opportunity for investors who believe in the company's long-term strategy and potential for recovery. Furthermore, analysts have noted that the stock generally trades with high price volatility, which means investors could potentially capitalize on price swings.

However, investors should be aware that analysts do not anticipate the company will be profitable this year, and the stock is trading near its 52-week low. This could be indicative of market skepticism about the company's ability to turn around its performance in the short term. Additionally, Xcel Brands has been quickly burning through cash, which could impact its ability to invest in growth initiatives.

For investors looking for more in-depth analysis and additional tips on Xcel Brands, there are 12 more InvestingPro Tips available at https://www.investing.com/pro/XELB. These insights could provide a more comprehensive understanding of the company's financial health and market position. Remember to use coupon code PRONEWS24 to get an additional 10% off a yearly or biyearly Pro and Pro+ subscription, which could be a valuable tool for those seeking to make informed investment decisions.

Full transcript - Xcel Brands Inc (XELB) Q1 2024:

Operator: Welcome to Xcel Brands First Quarter 2024 Earnings Conference Call. Please be advised that reproduction of this call in whole or in part is not permitted without prior written authorization of Xcel Brands and as a reminder this conference call is being recorded. I'd now like to turn the call over to Paul Kuntz from RedChip. Paul, you may begin.

Paul Kuntz: Good evening, everyone. And thank you for joining us. Welcome to the Xcel Brands first quarter of 2024 earnings call. We greatly appreciate your participation and interest. With us on the call today are Chairman and Chief Executive Officer, Robert D'Loren; Chief Financial Officer, Jim Haran; and Executive Vice President of Business Development and Treasury, Seth Burroughs. By now, everyone should have had access to the earnings release for the quarter ended March 31, 2024 which went out this evening, and in addition, the company’s filing with the Securities and Exchange Commission’s quarterly report on Form 10-Q today. The release and the quarterly report will be available on the company's website at www. xcelbrands. com. This call is being webcast and a replay will be available on the company's investor relations website. Before we begin, please keep in mind that this call will contain forward-looking statements. All forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from certain expectations discussed here today. These risk factors are explained in detail in the company's most recent annual report filed with the SEC. Xcel does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The dynamic nature of the current macroeconomic environment means that what is said on this call could change materially at any time. Finally, please note that on today's call management will refer to certain non-GAAP financial measures, including non-GAAP net income, non-GAAP diluted EPS, and adjusted EBITDA. Our management uses these non-GAAP metrics as measures of operating performance to assist in comparing performance from period to period on a consistent basis and to identify business trends relating to the company's results of operations. Our management believes these financial performance measurements are also useful because these measures adjust for certain costs and other events that management believes are not representative of our core business operating results and thus we provide supplemental information to assist investors in evaluating the company's financial results. These non-GAP measures should not be considered in isolation or as alternatives to net income, earnings per share or any other measures of financial performance calculated and presented in accordance with GAAP. You may refer to the attachment to the company's earnings release or to Part 1, Item 2 of the Form 10-Q for reconciliation of non-GAAP measures. And now, I'm pleased to introduce Robert D'Loren, Chairman and Chief Executive Officer. Bob, please go ahead.

Robert D'Loren: Thank you, Paul. Good evening, everyone, and thank you for joining us today. I'd like to start today's call with a brief update on our performance for the first quarter and then our outlook for the remainder of the year. After that, our CFO Jim Haran will discuss our financial results in more detail. As I have previously mentioned, with the discontinuance of all wholesale operations behind us, we have returned to a working capital light core licensing business. We have made significant headway toward improving our financial performance and operating results. Our total revenues for the first quarter declined year-over-year given that this was our first quarter in several years with zero product sales from co-sale activities. Our licensing revenues were up across our brands except for our LOGO, Lori Goldstein brand, which caused royalties to be flat. And our bottom line on a non-GAAP basis showed significant improvement. Our adjusted EBITDA for the quarter improved by almost 50% from the prior year quarter. As we continue to gain traction and accelerate in future quarters, we expect our licensing revenues to grow and our bottom line results to continue to improve. We plan to launch our new brand, Tower Hill by Christie Brinkley on HSN later this month, followed by the launch of additional categories of products outside of HSN starting this fall. To date, we have received strong interest from potential licensing partners for the brand across multiple categories, including footwear, handbags, beauty, and skin care. The C. Wonder by Christian Siriano brand is performing well. We expect to see retail sales volume up to about $20 million to $25 million annually in 2024. That's up 100% from last year's retail sales, with a goal of over $50 million in 2025, including HSN and other retailers. We will launch additional new core categories in footwear and handbags in spring of 2025. We also expect to announce the launch of another celebrity designer brand on HSN before the end of this year. We are working with JTV to offer greater product assortments, including our Judith Ripka couture jewelry products, both on air and on jtv.com. This has the potential to add over 50 million visitors to the Judith Ripka e-commerce business and allows for email marketing campaigns to an additional 2.1 million customers. We look forward to seeing strong sales momentum carry forward through 2024 and 2025. As previously discussed, G-III is on schedule to launch Halston this fall. We expect them to begin shipping shortly after the second quarter. We expect revenues from this license to begin to pick up later this year and grow strongly in 2025 and beyond. Orme soft launched its video and social commerce marketplace approximately three weeks ago. The Orme team is doing a great job building awareness for the app and onboarding premier brands. They are pleased with the results to date. As I previously mentioned, this is a joint venture with a technology company in which Xcel owns a 30% interest in this new video and social commerce marketplace. We believe this marketplace has the potential to transform the video and social commerce markets in the US, and its growth potential potentially is virtually unlimited. Based on all of the progress with project fundamentals, our strategic plan to get Xcel back to what made us successful over the years and the organic growth in our brands, we expect to return to profitability in 2024. I should note that our LOGO Lori Goldstein business was softer than expected in Q1 of 2024, caused by continued scheduling conflicts with talent. We continue to work with QVC and our on-air talent to reach a resolution for this. This includes identifying additional on-air guests to support the business or a satisfactory disposition of the brand. Also, we are working on launching a robust pipeline of new brands on QVC and HSN and other potential business opportunities as we seek to ensure continued growth in our core live stream interactive TV business. And now I'd like to turn the call over to Jim to discuss our financial highlights. Jim?

Jim Haran: Thanks, Bob, and good evening, everyone. I will now briefly discuss our financial results for the quarter ended March 31, 2024. Total revenue for the first quarter of 2024 was $2.2 million, representing a decrease of approximately $3.9 million from the first quarter of 2023. This decline was almost entirely driven by the decrease in net product sales to zero, resulting from our exit from all wholesale operating businesses as part of our project fundamentals plan in 2023 and 2024. Licensing revenue was approximately $2.2 million in both the current quarter and the prior year quarter. Licensing revenue was up across our brands, except for the Lori Goldstein brand, which caused royalties to be flat. Our direct operating costs and expenses were $4 million for the current quarter, down by $3 million or 43% from $7 million in the prior year quarter. This decrease was mainly attributable to the discontinuance of all wholesale and e-commerce activities in 2023, which included reductions in staffing levels as well as related reductions in other overhead costs. With the Project Fundamental initiatives substantially completed last year, going forward, we expect our average direct operating costs to be less than $4 million per quarter. Overall, we had a net loss, excluding noncontrolling interest for the current quarter of approximately $6.3 million or minus $0.31 per share compared with a net loss of $5.6 million or minus $0.29 per share in the prior year quarter. The current quarter's net loss includes a noncash operating cost of $2.3 million due to asset impairment charges relating to our successful exit and subleasing of our prior office space as part of Project Fundamentals. On a non-GAAP basis, we had a net loss for the quarter of $1.8 million or minus $0.09 per share, which represents a roughly 50% improvement from the non-GAAP net loss of $3.6 million or minus $0.18 per share in the first quarter of 2023. Now that we have rightsized our cost structure, our non-GAAP net income should continue to improve in future periods as licensing revenues are projected to grow. Finally, adjusted EBITDA was negative $1.6 million for the current quarter, representing a year-over-year improvement of $1.6 million or approximately 50% from the negative $3.2 million EBITDA in the prior year quarter. With our new cost structure in place and projected revenue growth, management anticipates achieving positive EBITDA later this year. Once again, I would like to take this opportunity to remind everyone that non-GAAP net income, non-GAAP diluted EPS and adjusted EBITDA are non-GAAP unaudited terms. Our earnings press release and Form 10-Q present a reconciliation of these items with the most directly comparable GAAP measures. Now turning to our balance sheet and liquidity. As of March 31, 2024, the company had total cash and cash equivalents of approximately $2.3 million, of which $0.7 million was restricted. Our net working capital, excluding the current portion of lease obligations and deferred revenue was approximately $2.1 million, which we believe is adequate and appropriate under our current licensing plus working capital-light business model. Since executing our Project Fundamentals plan, our cash usage has decreased significantly and is projected to continue to improve with the launch of Halston by G-III this fall, the launch of Tower Hill by Christie Brinkley late this month and continued growth in our C. Wonder and Judith Ripka licensing businesses. In March 2024, we did a small common stock offering for net proceeds of approximately $2 million. This recent capital raise, combined with our current working capital position, lower operating costs and balance sheet borrowing capacity provides us with adequate liquidity to meet our obligations as they become due while growing our business. And with that, I would like to turn the call back over to Bob. Bob?

Robert D'Loren: Thank you, Jim. Ladies and gentlemen, this concludes our prepared remarks. Operator?

Operator: [Operator Instructions] And your first question comes from the line of Michael Kupinski with Noble Capital Markets.

Michael Kupinski: Taking my questions and good afternoon. First of all, can you talk a little bit about Lori Goldstein and how much does that brand account for your total licensing revenue maybe in the latest quarter and for the full year 2023? And then finally, can you talk a little bit about what you mean by options for a satisfactory disposition of the brand as a prospect there? What do you mean by that?

Robert D’Loren: Okay. So the Lori Goldstein brand, Michael, generates about $5 million in top line royalties and because there's an earnout there with contingent obligation that's put on the balance sheet of about $5 million, the way the deal works is there's a sweep. It doesn't contribute a lot of cash flow to us, and we've been concerned about trends in the business and some of the complications of logistics for Lori herself now having moved to Palm Springs and being able to get to Westchester, Pennsylvania to give us the time that we need to really drive the sales. We've been challenged by that. Everyone is working through it. We are all doing whatever is necessary under the circumstances to keep the flow in the business as good as we can because no one wants to create any issues for QVC with the business. And part of the negotiations are perhaps we would sell the brand back to Lori under satisfactory terms and conditions, and we're exploring all of that now in good faith on both sides.

Michael Kupinski: Thank you. And then in terms of the launch of Halston, obviously, a big event for the company and a key factor to your swing towards profitability. You indicated that the shipping of the product would be after the second quarter. Was there a little slippage in that timing of that?

Robert D’Loren: I don't think so. We anticipated initially when we signed the license with G-III that they would be launching in spring, but they pushed it out to fall. Because they're simultaneously launching apparel footwear and handbags and they just couldn't get it all together towards the spring launch. They may have already begun shipping some goods. We haven't received any shipping reports from them yet.

Michael Kupinski: Got you. And then can you talk a little bit about Christie Brinkley, the brand there in terms of the number of SKUs that you'd be launching initially, that sort of thing?

Robert D’Loren: So the Christie launch is a full apparel collection, and that launch is next week. We have a big press event that will hit simultaneously with the launch of the show. Christie was fantastic in the photo shoot for it. And it will be tops, bottoms, sweaters full collection in apparel and we are working now across multiple categories for bags, shoes, accessories, skin care, beauty and possibly fragrance.

Michael Kupinski: Got you. Final question, I'm sorry for so many. Can you give us an update on the number of vendors for Orme at this point? And any particular update on when you might move towards full-scale launch?

Robert D’Loren: So as far as we know from Orme, the pipeline of vendors now is between three to five per week coming on. We just onboarded Anne Klein, that will be the first of the WHP brand, and we're working with them to analyze which of their brands really works given their model as a licensing company, they don't operate most of the e-com side. And then we expect other major brands to come on as well over the next 30 days.

Michael Kupinski: Perfect. That’s all I have for now. Thank you.

Robert D’Loren: Thank you, Michael.

Operator: Your next question comes from the line of Anthony Lebiedzinski with Sidoti.

Anthony Lebiedzinski: Hi, good afternoon and thank you for taking the questions. So first, I just wanted to follow up on Lori Goldstein. So, Bob, I know you talked about the continued scheduling conflicts. It sounds like it was kind of meaningful for the quarter as the other brands were up. So any way you could quantify take a stab at trying to share like how much you think this was -- how much this impacted your top line?

Robert D’Loren: So we won't know for this year until we -- until and unless we reach a settlement agreement with Lori, we are close. I think it's in good shape. Everyone's been acting in good faith. Obviously, we'll have the first half of the year just because of timing to get anything done with Lori, but I think based on where we are in the discussions, it will be good for us and the shareholders and good for Lori. That's where we are.

Anthony Lebiedzinski: Got you. Okay. All right. So -- and it sounds like from a cash flow perspective, it's not overly meaningful. So it doesn't really take away from your goals?

Robert D’Loren: No. It's not. And with all the things that we have coming on with the business doubling in C. Wonder and Halston getting launched, Christie getting launched, other things we have in the pipeline because this wasn't a big cash flow contributor. We're happy with where we are in the negotiations with Lori.

Anthony Lebiedzinski: Got you. Okay. And then in terms of profitability for this year, I think you said that you expect to be positive EBITDA later this year. So do you mean for one of the quarters later this year? Or do you think you'll be positive EBITDA for the full year? I just wanted to get a little bit more clarification in terms of that.

Robert D’Loren: I think it will depend quarter-by-quarter and quite frankly, how fast we see the ramp-up in the G-III license. But we expect for the full year will be positive and coming into Q3 and Q4, that's when we're going to see that pick up because that's really when G-III starts to ramp.

Anthony Lebiedzinski: So G-III, will it start already in July? Or are we talking about later in the quarter? Like what's the timing? So we just have a better understanding as to how the business will flow as the quarter -- as the year progresses, I'm sorry?

Robert D’Loren: Yeah. They should be shipping now. So we're going to wait for them to send to us their shipping report. But to get in for fall, shipping is starting now.

Anthony Lebiedzinski: Okay. Got you. So it sounds like as the year progresses, each quarter should be better from both a top line and bottom line perspective. Is that fair to say?

Robert D’Loren: That's how we see it. Unless there's an adjustment for Lori, top line may change, but we believe bottom line and cash flow will be better.

Anthony Lebiedzinski: Okay. That's very encouraging. And then in terms of Orme, you talked about onboarding three to five per week. Do you think that perhaps could maybe accelerate as the year progresses as well? Or do you think that's the pace that you'll be happy with if you could continue with that?

Robert D’Loren: No, I think it will accelerate. Orme has been hiring staff, busy people, and we're helping them with the bigger brands making contacts for them, but they're staffing up and beginning to really operate.

Anthony Lebiedzinski: Got you. Okay. So I mean -- and you did -- I guess my last question here. So you did a small capital raise during the quarter. Do you think given the state of business that you should be all set? Or do you project any other capital raises?

Robert D’Loren: I think we're good for now, given where we are. And unless there's some kind of transaction that we have the need for cash. I don't foresee us doing another equity deal unless there's a need for the capital to effect the transaction.

Anthony Lebiedzinski: Got it. Very good. All right. Well, thank you gentlemen and best of luck.

Robert D’Loren: Okay. Thank you, Anthony.

Operator: [Operator Instructions] And your next question comes from the line of Howard Brous with Wellington Shields.

Howard Brous: So a couple of questions that I have been asked but not in the depths I'd like on Orme. How many companies have you signed up? And can you give us some sense of names that have signed up?

Robert D’Loren: So, Howard, one, we don't have daily reports on Orme. Remember, we own 30% of that company. We've invested in it. Orme is a private company. They share some information, but not all information with us. What I can see coming through as they're adding three to five brands per week now to their pipeline. And of course, as brands come on, then they e-mail those customer databases and recruit users for the app. And at some point, Orme will do its own capital raise and then report accordingly so that we all have a little more visibility into the Orme business, but there are some things that they're just not reporting on.

Howard Brous: You know how many brands have signed up already?

Robert D’Loren: Nine are on, and there's about another nine in the pipeline. The biggest one that was just put on is Anne Klein.

Howard Brous: So looking at G-III and the minimum basically guaranteed to you. I'm looking at, if you will, next year's numbers. Is it fair to say that the EBITDA number certainly directionally is increasing significantly? And can you comment on what people are looking for in terms of EBITDA for next year. And the estimate out there is, call it, $11 million.

Robert D’Loren: Well, the catalyst for top line and EBITDA are Halston, C. Wonder and Christie, going into next year. C. Wonder is doing incredibly well. It did $12.9 million in '23. It's planned at approximately $25 million for this year. We believe it could hit $50 million next year based on the trend that it's on and their releasing now handbags and footwear and some other licensed categories. And Christie, we believe just has tremendous potential. There is another transaction that we will be executing on with HSN this year. It will come in latter part of Q3, possibly the beginning of Q4 for holiday season. And those will be the catalyst for revenue. And of course, Judith Ripka continues to do well with JTV. They have decided to move all of the full price product to jtv.com, which exposes that product to another 50 million unique visitors per year on Jewelry TV and gives us access to millions of customers for the Judith Ripka e-commerce business that they're running. So we're excited about what JTV is doing with Judith Ripka. And those will be the catalyst for growth. We do have other brands that we anticipate that we will be launching going into next year, that could be immediate drivers of revenue, and we look forward to announcing those as we get closer to finalizing.

Howard Brous: So is it fair to say the estimate for EBITDA for next year is how conservative. Let me ask it that way.

Robert D’Loren: Well, we're standing behind the estimates that are out there, Howard, based on what we see in the pipeline and the business.

Howard Brous: So effectively, you're selling a 1.5 times EBITDA for next year. Is that a fair comment?

Robert D’Loren: Yup. It's -- it seems reasonable when you think about where that EBITDA can be. Yes.

Howard Brous: That’s all I have. Thank you. Good luck, Bob.

Robert D’Loren: Thank you.

Operator: Your last question comes from the line of Michael Kupinski with Noble Capital Markets.

Michael Kupinski: Hi, thanks. I'm sorry. Just one quick follow-up, Bob. In terms of the new brand, you hope to launch, you said that I believe this might be featured on HSN. Will this be -- can you give us any additional color on that, whether or not it's an apparel brand or will it also be streaming? Could you just kind of give us a little additional color there? And maybe even some thoughts about how much revenue it might generate this year?

Robert D’Loren: Sure. So it is in apparel brand and it is with a celebrity designer. We don't think it will contribute much this year, Michael, just because of when it's launching. But it will be a contributor coming into '25. Just based on timing where we are now, it does look like holiday is when it will get out. But we're excited. It's a great opportunity, great design, great product, and we're not making that product licensees doing it. Then our goal is to do more of these at HSN where each of these brands could be $30 million to $50 million in volume on HSN. That's the goal.

Michael Kupinski: Perfect. Good luck with that. Thank you. That’s all I have.

Robert D’Loren: Thank you.

Operator: There are no further questions at this time. I will now turn the call back over to Mr. D'Loren for closing remarks.

Jim Haran: Just, Bob, Just before you begin?

Robert D'Loren: Yes.

Jim Haran: I just want to let everyone know that we had some technical difficulties getting our earnings release out. I was just informed that they fixed them and the release should be going out momentarily, we did file our 10-Q earlier this afternoon. So apologies for having that release not issued prior to the call. So I just wanted to let everyone know that we had technical issues with the release and at least it’s now fixed. So sorry about that.

Robert D'Loren: Okay. So thank you, Jim. Ladies and gentlemen, thank you for your time this evening. We greatly appreciate your continued interest and support in Xcel Brands. As always, stay fit, eat well and be happy.

Operator: Ladies and gentlemen, that does conclude our conference call for today. You may all disconnect, and thank you for participating.

This article was generated with the support of AI and reviewed by an editor. For more information see our T&C.

Latest comments

Risk Disclosure: Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers.
© 2007-2024 - Fusion Media Limited. All Rights Reserved.