|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7299
(Primary Standard Industrial
Classification Code Number) |
| |
86-3150064
(I.R.S. Employer
Identification Number) |
|
|
Copies to:
|
| |||
|
John C. Kennedy, Esq.
Monica K. Thurmond, Esq. Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, New York 10019-6064 (212) 373-3000 |
| |
Marc D. Jaffe, Esq.
Ian D. Schuman, Esq. Alison A. Haggerty, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 (212) 906-1200 |
|
| Large accelerated filer ☐ | | |
Accelerated filer ☐
|
|
| Non-accelerated filer ☒ | | |
Smaller reporting company ☐
Emerging growth company ☒ |
|
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||
|
Title of each Class of
Securities to be Registered |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
|
|
Class A common stock, par value $0.00001 per share
|
| | |
$
|
| | |
$
|
|
| | | | | 1 | | | |
| | | | | 23 | | | |
| | | | | 56 | | | |
| | | | | 58 | | | |
| | | | | 64 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 70 | | | |
| | | | | 77 | | | |
| | | | | 97 | | | |
| | | | | 115 | | | |
| | | | | 121 | | |
| | |
EWC Ventures
Historical |
| |
European Wax
Center, Inc. Pro Forma (unaudited) |
| ||||||||||||||||||||||||
| | |
Thirteen Weeks Ended
|
| |
Year Ended
|
| |
Year Ended
December 26, 2020 |
| |||||||||||||||||||||
(in thousands, except share, per share and
operating data) |
| |
March 27,
2021 |
| |
March 28,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||||||||
Statement of Operations Data:
|
| | | | | | | | | | | | | |
|
| | | |||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Product sales
|
| | | $ | 20,617 | | | | | $ | 18,345 | | | | | $ | 56,977 | | | | | $ | 83,620 | | | | | $ | | | |
Royalty fees
|
| | | | 8,850 | | | | | | 8,901 | | | | | | 25,674 | | | | | | 36,737 | | | | | | | | |
Marketing fees
|
| | | | 4,934 | | | | | | 3,559 | | | | | | 13,465 | | | | | | 21,972 | | | | | | | | |
Other revenues
|
| | | | 2,256 | | | | | | 2,018 | | | | | | 7,291 | | | | | | 11,868 | | | | | | | | |
Total revenue
|
| | | | 36,657 | | | | | | 32,823 | | | | | | 103,407 | | | | | | 154,197 | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cost of revenue
|
| | | | 9,931 | | | | | | 8,678 | | | | | | 35,508 | | | | | | 40,898 | | | | | | | | |
Selling, general and administrative
|
| | | | 11,066 | | | | | | 10,378 | | | | | | 38,997 | | | | | | 64,967 | | | | | | | | |
| | |
EWC Ventures
Historical |
| |
European Wax
Center, Inc. Pro Forma (unaudited) |
| ||||||||||||||||||||||||
| | |
Thirteen Weeks Ended
|
| |
Year Ended
|
| |
Year Ended
December 26, 2020 |
| |||||||||||||||||||||
(in thousands, except share, per share and
operating data) |
| |
March 27,
2021 |
| |
March 28,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||||||||
Advertising
|
| | | | 4,884 | | | | | | 3,688 | | | | | | 11,495 | | | | | | 21,132 | | | | | | | | |
Depreciation and
amortization |
| | | | 5,138 | | | | | | 4,898 | | | | | | 19,582 | | | | | | 15,534 | | | | | | | | |
Loss on disposal of assets and
non-cancellable contracts |
| | | | — | | | | | | — | | | | | | 1,044 | | | | | | 4,451 | | | | | | | | |
Impairment of internally developed software
|
| | | | — | | | | | | — | | | | | | — | | | | | | 18,183 | | | | | | | | |
Gain on sale of centers
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,120) | | | | | | | | |
Total operating expenses
|
| | | | 31,019 | | | | | | 27,642 | | | | | | 106,626 | | | | | | 163,045 | | | | | | | | |
Income (loss) from operations
|
| | | | 5,638 | | | | | | 5,181 | | | | | | (3,219) | | | | | | (8,848) | | | | | | | | |
Interest expense
|
| | | | (4,536) | | | | | | (4,222) | | | | | | (18,276) | | | | | | (15,548) | | | | | | | | |
Net income (loss)
|
| | | $ | 1,102 | | | | | $ | 959 | | | | | $ | (21,495) | | | | | $ | (24,396) | | | | | $ | | | |
Net income (loss) attributable to
non-controlling interest |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to
European Wax Center, Inc. |
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | ||||
Earnings (loss) per share to Class A common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | | $ | | | | ||
Weighted average number of shares of Class A common stock used in computing earnings (loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
Basic and diluted net income (loss) per unit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | $ | 0.01 | | | | | $ | 0.03 | | | | | $ | (0.67) | | | | | $ | (0.70) | | | | | $ | | | |
Class A Units
|
| | | $ | 0.01 | | | | | $ | 0.03 | | | | | $ | (0.67) | | | | | $ | (0.70) | | | | | $ | | | |
Weighted average units outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Class A Founders’ Units
|
| | | | 8,309,193 | | | | | | 8,309,193 | | | | | | 8,309,193 | | | | | | 8,309,193 | | | | |||||
Class A Units
|
| | | | 26,323,027 | | | | | | 26,401,089 | | | | | | 26,401,089 | | | | | | 26,401,089 | | | | |||||
|
| | |
EWC Ventures
Historical |
| |
European Wax
Center, Inc. Pro Forma (unaudited) |
| ||||||||||||||||||||||||
(in thousands, except share, per share and
operating data) |
| |
Thirteen
Weeks Ended March 27, 2021 |
| |
Thirteen
Weeks Ended March 28, 2020 |
| |
Year Ended
December 26, 2020 |
| |
Year Ended
December 28, 2019 |
| |
Year Ended
December 26, 2020 |
| |||||||||||||||
Balance Sheet Data (at period end): | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Total assets
|
| | | $ | 617,564 | | | | | | | | | | | $ | 606,900 | | | | | $ | 576,479 | | | | | $ | | | |
Total liabilities
|
| | | | 298,922 | | | | | | | | | | | | 288,877 | | | | | | 262,161 | | | | | | | | |
Long term debt, net
|
| | | | 262,702 | | | | | | | | | | | | 262,975 | | | | | | 222,994 | | | | | | | | |
Cash Flow Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities
|
| | | $ | (1,987) | | | | | $ | 1,450 | | | | | $ | 1,397 | | | | | $ | 14,701 | | | | | $ | | | |
Net cash used in investing activities
|
| | | | (4,499) | | | | | | (29,512) | | | | | | (36,843) | | | | | | (40,694) | | | | | | | | |
Net cash (used in) provided by financing activities
|
| | | | (1,547) | | | | | | 29,706 | | | | | | 61,902 | | | | | | 27,807 | | | | | | | | |
Net (decrease) increase in cash
|
| | | | (8,033) | | | | | | 1,644 | | | | | | 26,456 | | | | | | 1,814 | | | | | | | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA(1)
|
| | | $ | 10,776 | | | | | $ | 10,079 | | | | | $ | 16,363 | | | | | $ | 6,686 | | | | | $ | | | |
Adjusted EBITDA(1)
|
| | | | 12,534 | | | | | | 11,712 | | | | | | 20,001 | | | | | | 34,005 | | | | | | | | |
Number of system-wide centers (at period end)
|
| | | | 808 | | | | | | 766 | | | | | | 796 | | | | | | 750 | | | | | | | | |
System-wide sales
|
| | | $ | 156,963 | | | | | $ | 158,004 | | | | | $ | 468,764 | | | | | $ | 687,402 | | | | | | | | |
Same-store sales
|
| | | | (6.2)% | | | | | | (5.6)% | | | | | | (35.6)% | | | | | | 9.8% | | | | |||||
New center openings
|
| | | | 12 | | | | | | 16 | | | | | | 46 | | | | | | 38 | | | | | | | | |
AUV
|
| | | | | | | | | | | | | | | | 606 | | | | | | 940 | | | | | | | | |
| | |
EWC Ventures
Historical |
| |
European Wax
Center, Inc. Pro Forma (unaudited) |
| ||||||||||||||||||||||||
(in thousands)
|
| |
Thirteen
Weeks Ended March 27, 2021 |
| |
Thirteen
Weeks Ended March 28, 2020 |
| |
Year Ended
December 26, 2020 |
| |
Year Ended
December 28, 2019 |
| |
Year Ended
December 26, 2020 |
| |||||||||||||||
Reconciliation of net income (loss) to EBITDA to Adjusted EBITDA:
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Net income (loss)
|
| | | $ | 1,102 | | | | | $ | 959 | | | | | $ | (21,495) | | | | | $ | (24,396) | | | | | $ | | | |
Interest expense
|
| | | | 4,536 | | | | | | 4,222 | | | | | | 18,276 | | | | | | 15,548 | | | | | | | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
Depreciation
|
| | | | 428 | | | | | | 371 | | | | | | 1,649 | | | | | | 2,198 | | | | | | | | |
Amortization
|
| | | | 4,710 | | | | | | 4,527 | | | | | | 17,933 | | | | | | 13,336 | | | | | | | | |
EBITDA
|
| | | $ | 10,776 | | | | | $ | 10,079 | | | | | $ | 16,363 | | | | | $ | 6,686 | | | | | $ | | | |
Impairment of internally developed software(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 18,183 | | | | | | | | |
Exit costs – lease abandonment(2)
|
| | | | — | | | | | | 159 | | | | | | 159 | | | | | | 778 | | | | | | | | |
Corporate headquarters relocation(3)
|
| | | | — | | | | | | 483 | | | | | | 671 | | | | | | 6,097 | | | | | | | | |
Share-based compensation(4)
|
| | | | 298 | | | | | | 827 | | | | | | 2,052 | | | | | | 1,570 | | | | | | | | |
IPO-related costs(5)
|
| | | | 1,123 | | | | | | — | | | | | | 179 | | | | | | — | | | | | | | | |
Other compensation-related costs(6)
|
| | | | 337 | | | | | | 164 | | | | | | 577 | | | | | | 691 | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 12,534 | | | | | $ | 11,712 | | | | | $ | 20,001 | | | | | $ | 34,005 | | | | | $ | | |
| | |
As of March 27, 2021
|
| |||||||||||||||
(in thousands, except units)
|
| |
EWC Ventures
Actual |
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 28,687 | | | | | $ | | | | | $ | | | ||
Total indebtedness
|
| | | $ | 269,945 | | | | | $ | | | | | $ | | | ||
Mezzanine equity: | | | | | | | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | | 121,231 | | | | | | | | | | | | | | |
Class D Units
|
| | | | 24,909 | | | | | | | | | | | | | | |
Members’ / Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Class A Units
|
| | | | 264,849 | | | | | | | | | | | | | | |
Class B Units
|
| | | | — | | | | | | | | | | | | | | |
Class C Units
|
| | | | — | | | | | | | | | | | | | | |
Class A common stock, par value $0.00001 per share
|
| | | | — | | | | | | | | | | | | | | |
Class B common stock, par value $0.00001 per share
|
| | | | — | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (91,979) | | | | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (368) | | | | | | | | | | | | | ||
Total members’ equity/shareholders’ equity
|
| | | | 318,642 | | | | | | | | | | | | | | |
Non-controlling interest
|
| | | | — | | | | | | | | | | | | | ||
Total equity
|
| | | | 318,642 | | | | | | | | | | | | | ||
Total capitalization
|
| | | $ | 588,587 | | | | | $ | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Pro forma net tangible book value per share as of March 27, 2021(1)
|
| | | $ | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors
|
| | | $ | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering(2)
|
| | | | | | | | | $ | | | |
|
Dilution in pro forma as adjusted net tangible book value per share to new investors
|
| | | | | | | | | $ | | | |
| | |
Shares of Class A Common
Stock Purchased |
| |
Total
Consideration |
| |
Average Price
Per Share |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
Existing stockholders
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | |
New investors(1)
|
| | | | | | | | | % | | | | | $ | | | | | | % | | | ||
Total
|
| | | | | | | | | % | | | | | $ | | | | | | % | | |
(in thousands, except per share amounts)
|
| |
EWC Ventures
Historical |
| |
Reorganization
Transaction Adjustments |
| |
As Adjusted
Before this Offering |
| |
Adjustments
for this Offering |
| |
European
Wax Center, Inc. Pro Forma |
| |||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | 20,617 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Royalty fees
|
| | | | 8,850 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketing fees
|
| | | | 4,934 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other revenues
|
| | | | 2,256 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | | 36,657 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 9,931 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 11,066 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advertising
|
| | | | 4,884 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,138 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | 31,019 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from operations
|
| | | | 5,638 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (4,536) | | | | | | | | | | | | | | | | |
|
(1)
|
| | | | | | | |
Income (loss) before income taxes
|
| | | | 1,102 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax (benefit) expense
|
| | | | — | | | | |
|
(2)
|
| | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,102 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Net income (loss) attributable to non-controlling interest
|
| | | | | | | | |
|
(3)
|
| | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to European Wax Center, Inc.
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |||||
Pro forma net income (loss) per share data(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share to Class A common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of Class A
common shares used in computing earnings (loss) per share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands, except per share amounts)
|
| |
EWC Ventures
Historical |
| |
Reorganization
Transaction Adjustments |
| |
As Adjusted
Before this Offering |
| |
Adjustments
for this Offering |
| |
European
Wax Center, Inc. Pro Forma |
| |||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | 56,977 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Royalty fees
|
| | | | 25,674 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketing fees
|
| | | | 13,465 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other revenues
|
| | | | 7,291 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | | 103,407 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 35,508 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 38,997 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advertising
|
| | | | 11,495 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 19,582 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on disposal of assets and non-cancellable contracts
|
| | | | 1,044 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | 106,626 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations
|
| | | | (3,219) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (18,276) | | | | | | | | | | | | | | | | |
|
(1)
|
| | | | | | | |
Income (loss) before income taxes
|
| | | | (21,495) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax (benefit) expense
|
| | | | — | | | | |
|
(2)
|
| | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (21,495) | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
Net income (loss) attributable to non-controlling interest
|
| | | | | | | | |
|
(3)
|
| | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to European Wax Center, Inc.
|
| | | $ | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | |
Pro forma net income (loss) per share data(4)
|
| | | | | | |||||||||||||||||||||||||
Earnings (loss) per share to Class A common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of Class A
common shares used in computing earnings (loss) per share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
For the
Thirteen Weeks Ended March 27, 2021 |
| |
For the Year Ended
December 26, 2020 |
| ||||||
Pro forma income (loss) per share of Class A common stock | | | | | | | | | |||||
Numerator: | | | | | | | | | |||||
Pro forma net income (loss) attributable to the Issuer’s Class A common stockholders (basic and diluted)
|
| | | $ | | | | | $ | | | ||
Denominator: | | | | | | | | | |||||
Pro forma weighted average of shares of Class A common stock
outstanding (basic) |
| | | | | | | | |||||
Pro forma weighted average of shares of Class A common stock
outstanding (diluted) |
| | | | | | | | |||||
Pro forma basic income (loss) per share
|
| | |
$
|
|
| | | |
$
|
|
| |
Pro forma diluted income (loss) per share
|
| | | | | | | |
(in thousands, except unit/share amounts)
|
| |
EWC
Ventures Historical |
| |
Reorganization
Transaction Adjustments |
| |
As Adjusted
Before this Offering |
| |
Adjustments
for this Offering |
| |
European
Wax Center, Inc. Pro Forma |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 28,687 | | | | | $ | | | | | $ | | | | | | $ | (1) | | | | | $ | | | ||
Accounts receivable, net
|
| | | | 12,274 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Inventory
|
| | | | 14,654 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 8,432 | | | | | | | | | | | | | | | | |
|
(3)
|
| | | | | | | |
Advances to related parties
|
| | | | 689 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | 64,736 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 4,835 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | 216,142 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | 328,551 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred tax asset
|
| | | | — | | | | |
|
(2)
|
| | | | | | | | | | | | | | | |||||
Other non-current assets
|
| | | | 3,300 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 617,564 | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
Liabilities, Mezzanine Equity, and Members'/Stockholders' Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 23,832 | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | | | |||
Long term debt, current portion
|
| | | | 2,428 | | | | | | | | | | | | | | | | |
|
(4)
|
| | | | | | | |
Deferred revenues, current portion
|
| | | | 2,488 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current liabilities
|
| | | | 181 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | | 28,929 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long term debt, net
|
| | | | 262,702 | | | | | | | | | | | | | | | | |
|
(4)
|
| | | | | | | |
Deferred revenue, net of current portion
|
| | | | 6,601 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | — | | | | |
|
(2)
|
| | | | | |||||||||||||||
Tax receivable agreement liability
|
| | | | — | | | | |
|
(2)
|
| | | | | |||||||||||||||
Other long-term liabilities
|
| | | | 690 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 298,922 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mezzanine equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Founders’ Units (8,309,193 Class A Founders’ Units authorized, issued and
outstanding as of March 27, 2021) |
| | | | 121,231 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class D Units (2,500,000 Class D Units authorized, issued and outstanding as of March 27, 2021, aggregate liquidation preference of $27,298 as of March 27,
2021) |
| | | | 24,909 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Members’/ Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Members’ equity – Class A Units (26,311,170 Class A Units authorized, issued, and
outstanding as of March 27, 2021) |
| | | | 264,849 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Members’ equity – Class B Units (1 Class B Unit authorized, issued and outstanding
as of March 27, 2021) |
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Members’ equity – Class C Units (1,000 Class C Units authorized, issued and outstanding as of March 27, 2021)
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock ( shares authorized, shares issued and outstanding,
pro forma) |
| | |
|
—
|
| | | | | (5),(6) | | | | | | | | | | | | (1),(5),(6) | | | | |||||
Class B common stock ( shares authorized, shares issued and outstanding,
pro forma) |
| | | | — | | | | | | | | | | | | | | | | |
|
(6)
|
| | | |||||
Additional paid-in capital
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (91,979) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (368) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncontrolling interests
|
| | |
|
—
|
| | | | | (5),(7) | | | | | | | | | | | | (5),(6),(7) | | | | |||||
Total liabilities, mezzanine equity, and members’ / shareholders’ equity
|
| | | $ | 617,564 | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
| | |
For the
Thirteen Weeks Ended March 27, 2021 |
| |||
Net adjustment from recognition of deferred tax asset and Tax Receivable
Agreement |
| | | $ | | | |
Gross proceeds from offering of Class A common stock
|
| | | | | | |
Payment of underwriting discounts and commissions in connection with this offering
|
| | | | | | |
Reclassification of costs incurred in this offering from prepaid expenses and other
current assets additional paid-in-capital |
| | | | | | |
Adjustment for noncontrolling interest
|
| | | | | | |
Total
|
| | | $ | | |
| | |
Thirteen
Weeks Ended |
| |
Year Ended
|
| ||||||||||||||||||
(in thousands, except operating data and percentages)
|
| |
March 27,
2021 |
| |
March 28,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Number of system-wide centers (at period end)
|
| | | | 808 | | | | | | 766 | | | | | | 796 | | | | | | 750 | | |
System-wide sales
|
| | | $ | 156,963 | | | | | $ | 158,004 | | | | | $ | 468,764 | | | | | $ | 687,402 | | |
Same-store sales
|
| | | | (6.2)% | | | | | | (5.6)% | | | | | | (35.6)% | | | | | | 9.8% | | |
New center openings
|
| | | | 12 | | | | | | 16 | | | | | | 46 | | | | | | 38 | | |
AUV
|
| | | | | | | | | | | | | | | $ | 606 | | | | | $ | 940 | | |
| | |
For the Thirteen Weeks Ended
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
|
March 27,
2021 |
| |
March 28,
2020 |
| ||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | 20,617 | | | | | $ | 18,345 | | | | | $ | 2,272 | | | | | | 12.4% | | |
Royalty fees
|
| | | | 8,850 | | | | | | 8,901 | | | | | | (51) | | | | | | -0.6% | | |
Marketing fees
|
| | | | 4,934 | | | | | | 3,559 | | | | | | 1,375 | | | | | | 38.6% | | |
Other revenue
|
| | | | 2,256 | | | | | | 2,018 | | | | | | 238 | | | | | | 11.8% | | |
Total revenue
|
| | | | 36,657 | | | | | | 32,823 | | | | | | 3,834 | | | | | | 11.7% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 9,931 | | | | | | 8,678 | | | | | | 1,253 | | | | | | 14.4% | | |
Selling, general and administrative
|
| | | | 11,066 | | | | | | 10,378 | | | | | | 688 | | | | | | 6.6% | | |
Advertising
|
| | | | 4,884 | | | | | | 3,688 | | | | | | 1,196 | | | | | | 32.4% | | |
Depreciation and amortization
|
| | | | 5,138 | | | | | | 4,898 | | | | | | 240 | | | | | | 4.9% | | |
Total operating expenses
|
| | | | 31,019 | | | | | | 27,642 | | | | | | 3,377 | | | | | | 12.2% | | |
Income from operations
|
| | | | 5,638 | | | | | | 5,181 | | | | | | 457 | | | | | | 8.8% | | |
Interest expense
|
| | | | (4,536) | | | | | | (4,222) | | | | | | (314) | | | | | | 7.4% | | |
Net income
|
| | | $ | 1,102 | | | | | $ | 959 | | | | | $ | 143 | | | | | | 14.9% | | |
| | |
For the Years Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 26,
2020 |
| |
December 28,
2019 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | 56,977 | | | | | $ | 83,620 | | | | | $ | (26,643) | | | | | | -31.9% | | |
Royalty fees
|
| | | | 25,674 | | | | | | 36,737 | | | | | | (11,063) | | | | | | -30.1% | | |
Marketing fees
|
| | | | 13,465 | | | | | | 21,972 | | | | | | (8,507) | | | | | | -38.7% | | |
Other revenue
|
| | | | 7,291 | | | | | | 11,868 | | | | | | (4,577) | | | | | | -38.6% | | |
Total revenue
|
| | | | 103,407 | | | | | | 154,197 | | | | | | (50,790) | | | | | | -32.9% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 35,508 | | | | | | 40,898 | | | | | | (5,390) | | | | | | -13.2% | | |
Selling, general and administrative
|
| | | | 38,997 | | | | | | 64,967 | | | | | | (25,970) | | | | | | -40.0% | | |
Advertising
|
| | | | 11,495 | | | | | | 21,132 | | | | | | (9,637) | | | | | | -45.6% | | |
Depreciation and amortization
|
| | | | 19,582 | | | | | | 15,534 | | | | | | 4,048 | | | | | | 26.1% | | |
Loss on disposal of assets and non-cancellable contracts
|
| | | | 1,044 | | | | | | 4,451 | | | | | | (3,407) | | | | | | -76.5% | | |
Impairment of internally developed software
|
| | | | — | | | | | | 18,183 | | | | | | (18,183) | | | | | | -100.0% | | |
Gain on sale of centers
|
| | | | — | | | | | | (2,120) | | | | | | 2,120 | | | | | | -100.0% | | |
Total operating expenses
|
| | | | 106,626 | | | | | | 163,045 | | | | | | (56,419) | | | | | | -34.6% | | |
Loss from operations
|
| | | | (3,219) | | | | | | (8,848) | | | | | | 5,629 | | | | | | -63.6% | | |
Interest expense
|
| | | | (18,276) | | | | | | (15,548) | | | | | | (2,728) | | | | | | 17.5% | | |
Net loss
|
| | | $ | (21,495) | | | | | $ | (24,396) | | | | | $ | 2,901 | | | | | | -11.9% | | |
| | |
For the Thirteen Weeks Ended
|
| |
For the Years Ended
|
| ||||||||||||||||||
| | |
March 27,
2021 |
| |
March 28,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | | 56.2% | | | | | | 55.9% | | | | | | 55.1% | | | | | | 54.2% | | |
Royalty fees
|
| | | | 24.1% | | | | | | 27.1% | | | | | | 24.8% | | | | | | 23.8% | | |
Marketing fees
|
| | | | 13.5% | | | | | | 10.8% | | | | | | 13.0% | | | | | | 14.2% | | |
Other revenue
|
| | | | 6.2% | | | | | | 6.2% | | | | | | 7.1% | | | | | | 7.7% | | |
Total revenue
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 27.1% | | | | | | 26.5% | | | | | | 34.3% | | | | | | 26.5% | | |
Selling, general and administrative
|
| | | | 30.2% | | | | | | 31.6% | | | | | | 37.7% | | | | | | 42.1% | | |
Advertising
|
| | | | 13.3% | | | | | | 11.2% | | | | | | 11.1% | | | | | | 13.7% | | |
Depreciation and amortization
|
| | | | 14.0% | | | | | | 14.9% | | | | | | 18.9% | | | | | | 10.1% | | |
Loss on disposal of assets and non-cancellable contracts
|
| | | | — | | | | | | — | | | | | | 1.0% | | | | | | 2.9% | | |
Impairment of internally developed software
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11.8% | | |
Gain on sale of centers
|
| | | | — | | | | | | — | | | | | | — | | | | | | -1.4% | | |
Total operating expenses
|
| | | | 84.6% | | | | | | 84.2% | | | | | | 103.1% | | | | | | 105.7% | | |
Income (loss) from operations
|
| | | | 15.4% | | | | | | 15.8% | | | | | | -3.1% | | | | | | -5.7% | | |
Interest expense
|
| | | | -12.4% | | | | | | -12.9% | | | | | | -17.7% | | | | | | -10.1% | | |
Net income (loss)
|
| | | | 3.0% | | | | | | 2.9% | | | | | | -20.8% | | | | | | -15.8% | | |
| | |
Thirteen Weeks Ended
|
| |
Years Ended
|
| ||||||||||||||||||
(in thousands)
|
| |
March 27,
2021 |
| |
March 28,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Net income (loss)
|
| | | $ | 1,102 | | | | | $ | 959 | | | | | $ | (21,495) | | | | | $ | (24,396) | | |
Interest expense
|
| | | | 4,536 | | | | | | 4,222 | | | | | | 18,276 | | | | | | 15,548 | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation
|
| | | | 428 | | | | | | 371 | | | | | | 1,649 | | | | | | 2,198 | | |
Amortization
|
| | | | 4,710 | | | | | | 4,527 | | | | | | 17,933 | | | | | | 13,336 | | |
EBITDA
|
| | | $ | 10,776 | | | | | $ | 10,079 | | | | | $ | 16,363 | | | | | $ | 6,686 | | |
Impairment of internally developed software(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 18,183 | | |
Exit costs – lease abandonment(2)
|
| | | | — | | | | | | 159 | | | | | | 159 | | | | | | 778 | | |
Corporate headquarter relocation(3)
|
| | | | — | | | | | | 483 | | | | | | 671 | | | | | | 6,097 | | |
Share-based compensation(4)
|
| | | | 298 | | | | | | 827 | | | | | | 2,052 | | | | | | 1,570 | | |
IPO-related costs(5)
|
| | | | 1,123 | | | | | | — | | | | | | 179 | | | | | | — | | |
Other compensation-related costs(6)
|
| | | | 337 | | | | | | 164 | | | | | | 577 | | | | | | 691 | | |
Adjusted EBITDA
|
| | | $ | 12,534 | | | | | $ | 11,712 | | | | | $ | 20,001 | | | | | $ | 34,005 | | |
| | |
For the Thirteen Weeks Ended
|
| |
For the Years Ended
|
| ||||||||||||||||||
(in thousands)
|
| |
March 27,
2021 |
| |
March 28,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Net cash (used in) provided by: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (1,987) | | | | | $ | 1,450 | | | | | $ | 1,397 | | | | | $ | 14,701 | | |
Investing activities
|
| | | | (4,499) | | | | | | (29,512) | | | | | | (36,843) | | | | | | (40,694) | | |
Financing activities
|
| | | | (1,547) | | | | | | 29,706 | | | | | | 61,902 | | | | | | 27,807 | | |
Net (decrease) increase in cash
|
| | | $ | (8,033) | | | | | $ | 1,644 | | | | | $ | 26,456 | | | | | $ | 1,814 | | |
|
•
Increasing consumer interest in personal-care and self-expression;
•
Customer awareness of OOH waxing efficiency and efficacy relative to at-home solutions, and affordability relative to other OOH solutions;
•
OOH waxing services becoming an increasingly non-discretionary and routine part of personal-care and beauty regimens; and
•
Growing geographic reach across and interest from diverse age groups and genders.
|
| |
|
|
Services
|
| |
Description
|
| |
Price Range
|
|
Body / Personal-Care | | ||||||
Arm (Full)
|
| | Entire length of arm. Includes hands and fingers | | |
$41 – $50
|
|
Under Arm
|
| | Includes the under arm | | |
$20 – $28
|
|
Bikini Full
|
| | Includes as much or as little hair as desired from the front of bikini area | | |
$47 – $59
|
|
Bikini Brazilian
|
| | Includes full removal of the bikini area from the front to the back | | |
$54 – $72
|
|
Bikini Line
|
| | Includes four fingers from the natural bikini line and two fingers from the top | | |
$35 – $48
|
|
Leg (Full)
|
| | Upper and lower legs. Includes the knees, feet and toes | | |
$71 – $81
|
|
Services
|
| |
Description
|
| |
Price Range
|
|
Leg (Upper)
|
| | Includes the upper legs, inner thighs and knees. Does not include the bikini line | | |
$41 – $52
|
|
Leg (Lower)
|
| | Includes lower legs, knees, feet, and toes | | |
$41 – $51
|
|
Facial / Beauty | | ||||||
Full Face
|
| | Includes the hairline, eyebrows, nose, sideburns, cheeks, upper lip, lower lip, chin, and front of the neck | | |
$56 – $67
|
|
Eyebrow
|
| | Brow shaping that includes a trim, wax and tweeze. Includes filling in the brows with makeup | | |
$18 – $28
|
|
Nose
|
| | Inside of the nostrils | | |
$13 – $17
|
|
Lip
|
| | Hard-to-reach hair around the mouth | | |
$10 – $16
|
|
Chin
|
| | Includes the chin and lower lip | | |
$12 – $16
|
|
| | |
All Centers
|
| |||
System-Wide Average at Maturity (Year 5) | | ||||||
Revenue
|
| | | $ | 1,028 | | |
EBITDA
|
| | | $ | 220 | | |
Cash-on-Cash Returns(1)
|
| |
60%+
|
|
Name
|
| |
Age
|
| |
Position
|
|
David P. Berg
|
| |
60
|
| | Chief Executive Officer and Director | |
Jennifer C. Vanderveldt
|
| |
42
|
| | Chief Financial Officer | |
David L. Willis
|
| |
49
|
| | Chief Operating Officer | |
Gavin M. O’Connor
|
| |
51
|
| | Chief Legal Officer and Corporate Secretary | |
Christopher Kobus
|
| |
41
|
| | Chief Experience Officer | |
Jyoti A. Lynch
|
| |
49
|
| | Chief Information Officer | |
Jean M. Grossman
|
| |
56
|
| | Chief Franchise Officer | |
Alexa Bartlett
|
| |
33
|
| | Director | |
Andrew Crawford
|
| |
42
|
| | Director | |
Shaw Joseph
|
| |
39
|
| | Director | |
Dorvin D. Lively
|
| |
62
|
| | Director | |
Laurie Ann Goldman
|
| |
58
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($)(3) |
| |
Non-Equity
Incentive Plan Compensation ($)(4) |
| |
All Other
Compensation ($) |
| |
Total
Compensation ($) |
| |||||||||||||||||||||
David Berg
|
| | | | 2020 | | | | | $ | 675,000 | | | | | | — | | | | | | — | | | | | $ | 161,750 | | | | | $ | 28,484(5) | | | | | $ | 865,234 | | |
Chief Executive Officer | | | | | | | | | |||||||||||||||||||||||||||||||||||
Gavin O’Connor
|
| | | | 2020 | | | | | $ | 335,343 | | | | | $ | 100,000 | | | | | $ | 209,949 | | | | | $ | 56,100 | | | | | $ | 20,583(6) | | | | | $ | 721,975 | | |
Chief Legal Officer & Corporate
Secretary |
| | | | | | | | |||||||||||||||||||||||||||||||||||
Jennifer Vanderveldt
|
| | | | 2020 | | | | | $ | 25,685 | | | | | $ | 100,000 | | | | | $ | 493,368 | | | | | | — | | | | | | — | | | | | $ | 619,053 | | |
Chief Financial Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Grant Date
|
| |
Number of
Unvested Time-Vesting Class B Units (#) |
| |
Market value
of Unvested Time-Vesting Class B Units ($) |
| |
Number of
Unvested Performance- Vesting Class B Units (#) |
| |
Market value
of Unvested Performance- Vesting Class B Units ($) |
| ||||||||||||
David Berg(1)(2)
|
| |
10/15/18
|
| | | | 644,108 | | | | | $ | 1,083,503 | | | | | | 185,408 | | | | | $ | 72,309 | | |
| | |
12/9/19
|
| | | | — | | | | | | — | | | | | | 376,641 | | | | | $ | 146,890 | | |
Gavin O’Connor(3)(4)
|
| |
1/6/20
|
| | | | 69,560 | | | | | $ | 142,597 | | | | | | 69,839 | | | | | $ | 50,092 | | |
Jennifer Vanderveldt(3)(4)
|
| |
12/07/20
|
| | | | 140,064 | | | | | $ | 392,179 | | | | | | 141,122 | | | | | $ | 101,189 | | |
| | |
Termination
Without Cause |
| |
Termination For
Good Reason |
| |
Termination
Following a Change in Control Constituting a GA Exit |
| |
Change in Control
Constituting a GA Exit |
| ||||||||||||
David Berg | | | | | | | | | | | | | | | | | | | | | | | | | |
Base Salary
|
| | | $ | 675,000 | | | | | $ | 675,000 | | | | | $ | 675,000 | | | | | | — | | |
Bonus Payment
|
| | | $ | 161,750 | | | | | $ | 161,750 | | | | | $ | 161,750 | | | | | | — | | |
COBRA
|
| | | $ | 30,331 | | | | | $ | 30,331 | | | | | $ | 30,331 | | | | | | — | | |
Accrued PTO
|
| | | $ | 70,096 | | | | | $ | 70,096 | | | | | $ | 70,096 | | | | | | — | | |
Equity Awards
|
| | | | — | | | | | | — | | | | | $ | 1,083,503 | | | | | $ | 1,083,503 | | |
Total
|
| | | $ | 937,177 | | | | | $ | 937,177 | | | | | $ | 2,740,680 | | | | | $ | 1,083,503 | | |
Gavin O’Connor | | | | | | | | | | | | | | | | | | | | | | | | | |
Base Salary
|
| | | $ | 340,000 | | | | | $ | 340,000 | | | | | $ | 340,000 | | | | | | — | | |
Bonus Payment
|
| | | $ | 170,000 | | | | | $ | 170,000 | | | | | $ | 170,000 | | | | | | — | | |
COBRA
|
| | | $ | 47,247 | | | | | $ | 47,247 | | | | | $ | 47,247 | | | | | | — | | |
Accrued PTO
|
| | | $ | 35,308 | | | | | $ | 35,308 | | | | | $ | 35,308 | | | | | | — | | |
Equity Awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 592,555 | | | | | $ | 592,555 | | | | | $ | 592,555 | | | | | | — | | |
Jennifer Vanderveldt | | | | | | | | | | | | | | | | | | | | | | | | | |
Base Salary
|
| | | $ | 375,000 | | | | | $ | 375,000 | | | | | $ | 375,000 | | | | | | — | | |
Bonus Payment
|
| | | $ | 187,500 | | | | | $ | 187,500 | | | | | $ | 187,500 | | | | | | — | | |
COBRA
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accrued PTO
|
| | | $ | 38,942 | | | | | $ | 38,942 | | | | | $ | 38,942 | | | | | | — | | |
Equity Awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 601,442 | | | | | $ | 601,442 | | | | | $ | 601,442 | | | | | | — | | |
| | |
Class A Common
Stock Owned After Giving Effect to the Reorganization Transactions and Before this Offering (on a fully exchanged and converted basis)(1) |
| |
Shares of
Class A Common Stock Being Offered (no option)(2) |
| |
Class A Common
Stock Owned After Giving Effect to the Reorganization Transactions and this Offering (on a fully exchanged and converted basis)(1) |
| |
Voting Power(3)
|
| |||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Before this
Offering Percentage |
| |
After this
Offering Percentage |
| |||
5% Equityholders | | | | | | | | | | | | | | | | | | | | | ||
General Atlantic Equityholders(4)
|
| | | | | | | | | | | | | | | | | | | | ||
EWC Founder Holdco(5)
|
| | | | | | | | | | | | | | | | | | | | ||
EWC Management Holdco(6)
|
| | | | | | | | | | | | | | | | | | | | ||
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | ||
David P. Berg(7)
|
| | | | | | | | | | | | | | | | | | | | ||
Jennifer Vanderveldt(7)
|
| | | | | | | | | | | | | | | | | | | | ||
Gavin O’Connor(7)
|
| | | | | | | | | | | | | | | | | | | | ||
Alexa Bartlett
|
| | | | | | | | | | | | | | | | | | | | ||
Andrew Crawford
|
| | | | | | | | | | | | | | | | | | | | ||
Shaw Joseph
|
| | | | | | | | | | | | | | | | | | | | ||
Dorvin D. Lively
|
| | | | | | | | | | | | | | | | | | | | ||
Laurie Ann Goldman
|
| | | | | | | | | | | | | | | | | | | | ||
All directors and executive officers as a group (13 persons)(7)
|
| | | | | | | | | | | | | | | | | | | |
| | |
Class A Common
Stock Owned After Giving Effect to the Reorganization Transactions and Before this Offering (on a fully exchanged and converted basis)(1) |
| |
Shares of
Class A Common Stock Being Offered (with option)(2) |
| |
Class A Common
Stock Owned After Giving Effect to the Reorganization Transactions and this Offering (on a fully exchanged and converted basis)(1) |
| |
Voting Power(3)
|
| |||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Before this
Offering Percentage |
| |
After this
Offering Percentage |
| |||
5% Equityholders | | | | | | | | | | | | | | | | | | | | | ||
General Atlantic Equityholders(4)
|
| | | | | | | | | | | | | | | | | | | | ||
EWC Founder Holdco (5)
|
| | | | | | | | | | | | | | | | | | | | ||
EWC Management Holdco(6)
|
| | | | | | | | | | | | | | | | | | | | ||
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | ||
David P. Berg(7)
|
| | | | | | | | | | | | | | | | | | | | ||
Jennifer Vanderveldt(7)
|
| | | | | | | | | | | | | | | | | | | | ||
Gavin O’Connor(7)
|
| | | | | | | | | | | | | | | | | | | | ||
Alexa Bartlett
|
| | | | | | | | | | | | | | | | | | | | ||
Andrew Crawford
|
| | | | | | | | | | | | | | | | | | | | ||
Shaw Joseph
|
| | | | | | | | | | | | | | | | | | | | ||
Dorvin D. Lively
|
| | | | | | | | | | | | | | | | | | | | ||
Laurie Ann Goldman
|
| | | | | | | | | | | | | | | | | | | | ||
All directors and executive officers as a group (13 persons)(7)
|
| | | | | | | | | | | | | | | | | | | |
Name
|
| |
EWC Ventures
Units to be Issued in the Reorganization Transactions |
| |
Class A Common
Stock to be Issued in the Reorganization Transactions |
| |
Class B Common
Stock to be Issued in the Reorganization Transactions |
|
General Atlantic Equityholders
|
| | | | | | | | | |
EWC Founder Holdco
|
| | | | | | | | | |
EWC Management Holdco(1)
|
| | | | | | | | | |
David P. Berg
|
| | | | | | | | | |
Jennifer Vanderveldt
|
| | | | | | | | | |
Gavin O’Connor
|
| | | | | | | | | |
Name
|
| |
Number of EWC
Ventures Units and corresponding shares of our Class B common stock to be sold to us (no option) |
| |
Cash
proceeds (no option) ($) |
| |
Number of EWC Ventures
Units and corresponding shares of our Class B common stock to be sold to us (with option) |
| |
Cash proceeds
(with option) ($) |
|
General Atlantic Equityholders
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | |
Underwriter
|
| |
Number of Shares
|
| |||
Morgan Stanley & Co. LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
Guggenheim Securities LLC
|
| | | | | | |
Truist Securities, Inc.
|
| | | | | | |
Total
|
| | | | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by Us
|
| | | $ | | | | | $ | | | | | $ | | | |||
The selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
European Wax Center, Inc. | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
EWC Ventures and its Subsidiaries (Predecessor) | | | | | | | |
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | |
| | |
April 1, 2021
|
| |||
Cash
|
| | | $ | 100 | | |
Assets | | | | $ | 100 | | |
Stockholder’s equity | | | | | | | |
Common stock, par value $0.00001 per share, 1,000 shares authorized, 100 shares outstanding
|
| | | $ | 0 | | |
Additional paid-in capital
|
| | | | 100 | | |
Total stockholder’s equity
|
| | | $ | 100 | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| | | ||||||||||
ASSETS | | | | | | | | ||||||||||||
Current assets: | | | | | | | | | | | | | | | | ||||
Cash and cash equivalents
|
| | | $ | 36,720 | | | | | $ | 10,264 | | | | | ||||
Accounts receivable, net
|
| | | | 5,070 | | | | | | 6,791 | | | | | ||||
Inventory
|
| | | | 10,280 | | | | | | 22,037 | | | | | ||||
Prepaid expenses and other current assets
|
| | | | 4,574 | | | | | | 2,084 | | | | | ||||
Advances to related parties
|
| | | | 689 | | | | | | 811 | | | | | ||||
Total current assets
|
| | | | 57,333 | | | | | | 41,987 | | | | | ||||
Property and equipment, net
|
| | | | 5,039 | | | | | | 4,456 | | | | | ||||
Intangible assets, net
|
| | | | 213,267 | | | | | | 198,410 | | | | | ||||
Goodwill
|
| | | | 328,551 | | | | | | 328,551 | | | | | ||||
Other non-current assets
|
| | | | 2,710 | | | | | | 3,075 | | | | | ||||
Total assets
|
| | | $ | 606,900 | | | | | $ | 576,479 | | | | | ||||
LIABILITIES, MEZZANINE EQUITY, AND MEMBERS’ EQUITY | | | | ||||||||||||||||
Current liabilities: | | | | | | | | | | | | | | | | ||||
Accounts payable and accrued liabilities
|
| | | $ | 13,489 | | | | | $ | 25,053 | | | | | ||||
Long-term debt, current portion
|
| | | | 2,428 | | | | | | 2,285 | | | | | ||||
Deferred revenue, current portion
|
| | | | 2,351 | | | | | | 2,458 | | | | | ||||
Other current liabilities
|
| | | | 181 | | | | | | 179 | | | | | ||||
Total current liabilities
|
| | | | 18,449 | | | | | | 29,975 | | | | | ||||
Long-term debt, net
|
| | | | 262,975 | | | | | | 222,994 | | | | | ||||
Deferred revenue, net of current portion
|
| | | | 6,528 | | | | | | 6,799 | | | | | ||||
Other long-term liabilities
|
| | | | 925 | | | | | | 2,393 | | | | | ||||
Total liabilities
|
| | | | 288,877 | | | | | | 262,161 | | | | | ||||
Commitments and contingencies (Note 12) | | | | | | | | | | | | | | | | ||||
Mezzanine equity: | | | | | | | | | | | | | | | | ||||
Class A Founders’ Units (8,309,193 Class A Founders’ Units authorized, issued and outstanding as of December 26, 2020 and December 28, 2019)
|
| | | | 89,240 | | | | | | 104,280 | | | | | ||||
Class D Units (2,500,000 and 0 Class D Units authorized, issued and outstanding as of December 26, 2020 and December 28, 2019, respectively; aggregate liquidation preference of $26,670 and 0 as of December 26, 2020 and December 28, 2019, respectively)
|
| | | | 24,909 | | | | | | — | | | | | ||||
Members’ equity: | | | | | | | | | | | | | | | | ||||
Class A Units (26,401,089 Class A Units authorized, issued and outstanding as of December 26, 2020 and December 28, 2019)
|
| | | | 265,791 | | | | | | 265,791 | | | | | ||||
Class B Unit (1 Class B Unit authorized, issued and outstanding as of December 26, 2020 and December 28, 2019)
|
| | | | — | | | | | | — | | | | | ||||
Class C Units (1,000 Class C Units authorized, issued and outstanding as of December 26, 2020 and December 28, 2019)
|
| | | | — | | | | | | — | | | | | ||||
Additional paid-in capital
|
| | | | 83 | | | | | | — | | | | | ||||
Accumulated deficit
|
| | | | (61,473) | | | | | | (55,018) | | | | | ||||
Accumulated other comprehensive loss
|
| | | | (527) | | | | | | (735) | | | | | ||||
Total liabilities, mezzanine equity, and members’ equity
|
| | | $ | 606,900 | | | | | $ | 576,479 | | | | |
| | |
For the Years Ended
|
| |||||||||
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
REVENUE | | | | | | | | | | | | | |
Product sales
|
| | | $ | 56,977 | | | | | $ | 83,620 | | |
Royalty fees
|
| | | | 25,674 | | | | | | 36,737 | | |
Marketing fees
|
| | | | 13,465 | | | | | | 21,972 | | |
Other revenue
|
| | | | 7,291 | | | | | | 11,868 | | |
Total revenue
|
| | | | 103,407 | | | | | | 154,197 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 35,508 | | | | | | 40,898 | | |
Selling, general and administrative(1)
|
| | | | 38,997 | | | | | | 64,967 | | |
Advertising
|
| | | | 11,495 | | | | | | 21,132 | | |
Depreciation and amortization
|
| | | | 19,582 | | | | | | 15,534 | | |
Loss on disposal of assets and non-cancellable contracts
|
| | | | 1,044 | | | | | | 4,451 | | |
Impairment of internally developed software
|
| | | | — | | | | | | 18,183 | | |
Gain on sale of centers
|
| | | | — | | | | | | (2,120) | | |
Total operating expenses
|
| | | | 106,626 | | | | | | 163,045 | | |
Loss from operations
|
| | | | (3,219) | | | | | | (8,848) | | |
Interest expense
|
| | | | (18,276) | | | | | | (15,548) | | |
NET LOSS | | | | $ | (21,495) | | | | | $ | (24,396) | | |
Items included in other comprehensive loss: | | | | | | | | | | | | | |
Unrealized gain (loss) on cash flow hedge
|
| | | | 208 | | | | | | (405) | | |
TOTAL COMPREHENSIVE LOSS
|
| | | $ | (21,287) | | | | | $ | (24,801) | | |
Basic and diluted net loss per unit | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | $ | (0.67) | | | | | $ | (0.70) | | |
Class A Units
|
| | | $ | (0.67) | | | | | $ | (0.70) | | |
Weighted average units outstanding | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | | 8,309,193 | | | | | | 8,309,193 | | |
Class A Units
|
| | | | 26,401,089 | | | | | | 26,401,089 | | |
|
| ||||||||||||
(1) Includes the following amounts paid to related parties, see Note 17
|
| | | $ | 200 | | | | | $ | 200 | | |
| | |
For the Years Ended
|
| |||||||||
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (21,495) | | | | | $ | (24,396) | | |
Adjustments to reconcile net loss to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 19,582 | | | | | | 15,534 | | |
Impairment of internally developed software
|
| | | | — | | | | | | 18,183 | | |
Loss on noncancellable contracts
|
| | | | 1,085 | | | | | | 2,532 | | |
(Gain) loss on disposal of property and equipment
|
| | | | (41) | | | | | | 1,920 | | |
Amortization of deferred financing costs
|
| | | | 1,284 | | | | | | 1,138 | | |
Loss on write down of obsolete inventory
|
| | | | 6,656 | | | | | | 552 | | |
Gain on sale of centers
|
| | | | — | | | | | | (2,120) | | |
Equity compensation
|
| | | | 2,052 | | | | | | 1,570 | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 1,721 | | | | | | 1,096 | | |
Inventory
|
| | | | 5,101 | | | | | | (5,355) | | |
Prepaid expenses and other assets
|
| | | | (2,124) | | | | | | (435) | | |
Accounts payable and accrued liabilities
|
| | | | (10,499) | | | | | | 2,076 | | |
Deferred revenue
|
| | | | (666) | | | | | | 1,250 | | |
Other long-term liabilities
|
| | | | (1,259) | | | | | | 1,156 | | |
Net cash provided by operating activities
|
| | | | 1,397 | | | | | | 14,701 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (2,158) | | | | | | (9,343) | | |
Reacquisition of area representative rights
|
| | | | (34,685) | | | | | | (33,189) | | |
Cash received for sale of centers
|
| | | | — | | | | | | 1,838 | | |
Net cash used in investing activities
|
| | | | (36,843) | | | | | | (40,694) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds on long-term debt
|
| | | | 15,000 | | | | | | 40,000 | | |
Principal payments on long-term debt
|
| | | | (2,397) | | | | | | (2,050) | | |
Proceeds on line of credit
|
| | | | 27,000 | | | | | | — | | |
Payments on line of credit
|
| | | | — | | | | | | (3,500) | | |
Deferred loan costs
|
| | | | (763) | | | | | | (638) | | |
Contributions from members
|
| | | | 24,909 | | | | | | — | | |
Distributions to members
|
| | | | (1,847) | | | | | | (5,194) | | |
Advances to related parties, net
|
| | | | — | | | | | | (811) | | |
Net cash provided by financing activities
|
| | | | 61,902 | | | | | | 27,807 | | |
Net increase in cash
|
| | | | 26,456 | | | | | | 1,814 | | |
Cash, beginning of period
|
| | | | 10,264 | | | | | | 8,450 | | |
Cash, end of period
|
| | | $ | 36,720 | | | | | $ | 10,264 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 16,469 | | | | | $ | 17,342 | | |
Non-cash investing activities: | | | | | | | | | | | | | |
Property purchased included in accounts payable and accrued liabilities
|
| | | $ | 33 | | | | | $ | 148 | | |
Reacquired rights purchased included in accounts payable and accrued liabilities
|
| | | $ | — | | | | | $ | 2,183 | | |
Non-cash financing activities: | | | | | | | | | | | | | |
Non-cash equity distributions
|
| | | $ | 122 | | | | | $ | — | | |
| | |
MEZZANINE EQUITY
|
| | |
MEMBERS’ EQUITY
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
members’ equity |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A Founders’ Units
|
| |
Class D Units
|
| | |
Class A Units
|
| |
Class B Units
|
| |
Class C Units
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 29, 2018
|
| | | | 8,309,193 | | | | | $ | 83,652 | | | | | | — | | | | | $ | — | | | | | | | 26,401,089 | | | | | $ | 265,791 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | — | | | | | $ | (6,170) | | | | | $ | (330) | | | | | $ | 259,291 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,570 | | | | | | — | | | | | | — | | | | | | 1,570 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,570) | | | | | | (3,624) | | | | | | — | | | | | | (5,194) | | |
Unrealized loss on cash flow hedge
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (405) | | | | | | (405) | | |
Cumulative impact of ASC 606 adoption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (200) | | | | | | — | | | | | | (200) | | |
Accretion of Class A Founders’
Units to redemption value |
| | | | — | | | | | | 20,628 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,628) | | | | | | — | | | | | | (20,628) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,396) | | | | | | — | | | | | | (24,396) | | |
Balance at December 28, 2019
|
| | | | 8,309,193 | | | | | $ | 104,280 | | | | | | — | | | | | $ | — | | | | | | | 26,401,089 | | | | | $ | 265,791 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | — | | | | | $ | (55,018) | | | | | $ | (735) | | | | | $ | 210,038 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,052 | | | | | | — | | | | | | — | | | | | | 2,052 | | |
Contributions from members, net
of issuance costs of $91 |
| | | | — | | | | | | — | | | | | | 2,500,000 | | | | | | 24,909 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,969) | | | | | | — | | | | | | — | | | | | | (1,969) | | |
Unrealized gain on cash flow hedge
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 208 | | | | | | 208 | | |
Accretion of Class A Founders’
Units to redemption value |
| | | | — | | | | | | (15,040) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,040 | | | | | | — | | | | | | 15,040 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,495) | | | | | | — | | | | | | (21,495) | | |
Balance at December 26, 2020
|
| | | | 8,309,193 | | | | | $ | 89,240 | | | | | | 2,500,000 | | | | | $ | 24,909 | | | | | | | 26,401,089 | | | | | $ | 265,791 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 83 | | | | | $ | (61,473) | | | | | $ | (527) | | | | | $ | 203,874 | | |
|
Computer and other equipment
|
| |
3 – 5 years
|
|
|
Computer software
|
| |
4 – 7 years
|
|
|
Furniture and fixtures
|
| |
3 – 7 years
|
|
|
Leasehold improvements
|
| |
Lesser of the estimated useful life or the remaining lease term.
|
|
| | |
Fair
Market Value |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| |
Change in fair
value included in comprehensive income |
| |||||||||||||||
Interest rate cap | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 26, 2020
|
| | | $ | (527) | | | | | $ | — | | | | | $ | (527) | | | | | $ | — | | | | | $ | 208 | | |
December 28, 2019
|
| | | $ | (735) | | | | | $ | — | | | | | $ | (735) | | | | | $ | — | | | | | $ | (405) | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Prepaid inventory
|
| | | $ | 2,000 | | | | | $ | — | | |
Prepaid other & other current assets
|
| | | | 2,574 | | | | | | 2,084 | | |
Total
|
| | | $ | 4,574 | | | | | $ | 2,084 | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Balance beginning of year
|
| | | $ | 1,229 | | | | | $ | 1,042 | | |
Charged to costs and expenses
|
| | | | 6,656 | | | | | | 552 | | |
Write-offs of reserved inventory
|
| | | | (1,286) | | | | | | (365) | | |
Balance end of year
|
| | | $ | 6,599 | | | | | $ | 1,229 | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Computer and other equipment
|
| | | $ | 487 | | | | | $ | 184 | | |
Computer software
|
| | | | 8,700 | | | | | | 6,653 | | |
Furniture and fixtures
|
| | | | 974 | | | | | | 1,124 | | |
Leasehold improvements
|
| | | | 2,433 | | | | | | 2,702 | | |
| | | | | 12,594 | | | | | | 10,663 | | |
Less: accumulated depreciation and amortization
|
| | | | (7,645) | | | | | | (6,377) | | |
| | | | | 4,949 | | | | | | 4,286 | | |
Construction-in-process
|
| | | | — | | | | | | 125 | | |
Software implementation-in-process
|
| | | | 90 | | | | | | 45 | | |
Total property and equipment, net
|
| | | $ | 5,039 | | | | | $ | 4,456 | | |
| | |
December 26, 2020
|
| |||||||||||||||||||||
| | |
Weighted Average
Remaining Useful Life (Years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||
Franchisee relationships
|
| | | | 7.74 | | | | | $ | 114,594 | | | | | $ | (25,870) | | | | | $ | 88,724 | | |
Reacquired rights
|
| | | | 9.19 | | | | | | 68,973 | | | | | | (8,304) | | | | | | 60,669 | | |
Favorable lease assets
|
| | | | 1.24 | | | | | | 170 | | | | | | (110) | | | | | | 60 | | |
| | | | | | | | | | | 183,737 | | | | | | (34,284) | | | | | | 149,453 | | |
Indefinite-lived intangible: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade name
|
| | | | N/A | | | | | | 63,814 | | | | | | — | | | | | | 63,814 | | |
Total intangible assets
|
| | | | | | | | | $ | 247,551 | | | | | $ | (34,284) | | | | | $ | 213,267 | | |
Goodwill
|
| | | | | | | | | $ | 328,551 | | | | | $ | — | | | | | $ | 328,551 | | |
| | |
December 28, 2019
|
| |||||||||||||||||||||
| | |
Weighted Average
Remaining Useful Life (Years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||
Franchisee relationships
|
| | | | 8.74 | | | | | $ | 114,594 | | | | | $ | (14,442) | | | | | $ | 100,152 | | |
Reacquired rights
|
| | | | 9.92 | | | | | | 36,182 | | | | | | (1,847) | | | | | | 34,335 | | |
Favorable lease assets
|
| | | | 2.24 | | | | | | 170 | | | | | | (61) | | | | | | 109 | | |
| | | | | | | | | | | 150,946 | | | | | | (16,350) | | | | | | 134,596 | | |
| | |
December 28, 2019
|
| |||||||||||||||||||||
| | |
Weighted Average
Remaining Useful Life (Years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||
Indefinite-lived intangible: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade name
|
| | | | N/A | | | | | | 63,814 | | | | | | — | | | | | | 63,814 | | |
Total intangible assets
|
| | | | | | | | | $ | 214,760 | | | | | $ | (16,350) | | | | | $ | 198,410 | | |
Goodwill
|
| | | | | | | | | $ | 328,551 | | | | | $ | — | | | | | $ | 328,551 | | |
|
| | | | | |||||||||||||||
Fiscal Years Ending
|
| |
Franchisee
Relationships |
| |
Reacquired
Rights |
| |
Favorable
Lease Assets |
| |||||||||
2021
|
| | | $ | 11,428 | | | | | $ | 6,555 | | | | | $ | 48 | | |
2022
|
| | | | 11,428 | | | | | | 6,555 | | | | | | 12 | | |
2023
|
| | | | 11,428 | | | | | | 6,555 | | | | | | — | | |
2024
|
| | | | 11,428 | | | | | | 6,555 | | | | | | — | | |
2025
|
| | | | 11,428 | | | | | | 6,555 | | | | | | — | | |
Thereafter
|
| | | | 31,584 | | | | | | 27,894 | | | | | | — | | |
Total
|
| | | $ | 88,724 | | | | | $ | 60,669 | | | | | $ | 60 | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Accounts payable
|
| | | $ | 615 | | | | | $ | 3,838 | | |
Accrued inventory
|
| | | | 3,321 | | | | | | 906 | | |
Accrued compensation
|
| | | | 2,169 | | | | | | 5,679 | | |
Accrued taxes and penalties
|
| | | | 1,732 | | | | | | 1,708 | | |
Accrued lease termination costs
|
| | | | 360 | | | | | | 272 | | |
Accrued technology and subscription fees
|
| | | | 1,536 | | | | | | 2,233 | | |
Accrued interest
|
| | | | 1,440 | | | | | | 1,305 | | |
Accrued insurance settlement liability
|
| | | | — | | | | | | 2,100 | | |
Accrued AR development rights holdback liability
|
| | | | — | | | | | | 2,183 | | |
Other accrued liabilities
|
| | | | 2,316 | | | | | | 4,829 | | |
Total Accounts payable and accrued liabilities
|
| | | $ | 13,489 | | | | | $ | 25,053 | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Term Loan
|
| | | $ | 240,552 | | | | | $ | 227,956 | | |
Revolving Credit Facility
|
| | | | 30,000 | | | | | | 3,000 | | |
Less: current portion
|
| | | | (2,428) | | | | | | (2,285) | | |
Total long-term debt
|
| | | | 268,124 | | | | | | 228,671 | | |
Less: unamortized deferred financing costs
|
| | | | (5,149) | | | | | | (5,677) | | |
Total long-term debt, net
|
| | | $ | 262,975 | | | | | $ | 222,994 | | |
Fiscal Years Ending
|
| |
Amount
|
| |||
2021
|
| | | $ | 2,428 | | |
2022
|
| | | | 2,428 | | |
2023
|
| | | | 2,428 | | |
2024
|
| | | | 233,268 | | |
Total principal
|
| | | | 240,552 | | |
Less: unamortized debt discount
|
| | | | (5,149) | | |
Total debt, net
|
| | | $ | 235,403 | | |
| | |
Balance Sheet Classification
|
| |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Derivatives designated as hedging instruments:
|
| | | | | | | | | | | | | | | |
Interest rate cap, non-current portion
|
| |
Other non-current assets
|
| | | $ | — | | | | | $ | 90 | | |
Interest rate cap, current portion
|
| | Other current liabilities | | | | | (181) | | | | | | (180) | | |
Interest rate cap, non-current portion
|
| |
Other long-term liabilities
|
| | | | (346) | | | | | | (645) | | |
Total derivative liabilities designated as hedging instruments
|
| | | | | | $ | (527) | | | | | $ | (735) | | |
Fiscal Years Ending
|
| |
Amount
|
| |||
2021
|
| | | $ | 2,398 | | |
2022
|
| | | | 2,166 | | |
2023
|
| | | | 1,573 | | |
2024
|
| | | | 1,429 | | |
2025
|
| | | | 1,212 | | |
Thereafter
|
| | | | 2,180 | | |
Total
|
| | | $ | 10,958 | | |
| | |
Exit Cost
Obligation – Leases |
| |||
Exit cost obligation at cease-use date in fiscal 2019
|
| | | $ | 778 | | |
Exit cost obligation at December 28, 2019
|
| | | $ | 778 | | |
Additional exit cost obligation at cease-use date in fiscal 2020
|
| | | | 159 | | |
Accretion during fiscal year 2020
|
| | | | 11 | | |
Net payments made during fiscal year 2020
|
| | | | (333) | | |
Exit cost obligation at December 26, 2020
|
| | | $ | 615 | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Accounts payable and accrued liabilities
|
| | | $ | 360 | | | | | $ | 272 | | |
Other long-term liabilities
|
| | | | 255 | | | | | | 506 | | |
Total exit cost obligation
|
| | | $ | 615 | | | | | $ | 778 | | |
| | |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||
Term
|
| | | | 2.2 | | | | | | 3.1 | | |
Risk-free Rate
|
| | | | 0.6% | | | | | | 2.2% | | |
Volatility
|
| | | | 46% | | | | | | 34% | | |
Dividend yield
|
| | | | — | | | | | | — | | |
| | |
Units
|
| |
Weighted average
grant date fair value |
| ||||||
Unvested outstanding, December 28, 2019
|
| | | | 2,352,292 | | | | | $ | 2.57 | | |
Granted
|
| | | | 244,371 | | | | | | 2.63 | | |
Vested
|
| | | | (652,079) | | | | | | 2.26 | | |
Forfeited
|
| | | | (108,715) | | | | | | 2.28 | | |
Unvested outstanding, December 26, 2020
|
| | | | 1,835,869 | | | | | $ | 2.70 | | |
Vested as of December 26, 2020
|
| | | | 652,079 | | | | | $ | 2.26 | | |
| | |
Units
|
| |
Weighted average
grant date fair value |
| ||||||
Unvested outstanding, December 28, 2019
|
| | | | 1,568,704 | | | | | $ | 0.38 | | |
Granted
|
| | | | 245,774 | | | | | | 0.68 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (96,167) | | | | | | 0.33 | | |
Unvested outstanding, December 28, 2019
|
| | | | 1,718,311 | | | | | $ | 0.49 | | |
Vested as of December 26, 2020
|
| | | | — | | | | | | — | | |
| | |
Contract liabilities
|
| |||
Balance at December 29, 2018
|
| | | $ | 8,179 | | |
Revenue recognized that was included in the contract liability at the beginning of the year
|
| | | | (3,408) | | |
Increase, excluding amounts recognized as revenue during the period
|
| | | | 4,486 | | |
Balance at December 28, 2019
|
| | | $ | 9,257 | | |
Revenue recognized that was included in the contract liability at the beginning of the year
|
| | | | (2,461) | | |
Increase, excluding amounts recognized as revenue during the period
|
| | | | 2,083 | | |
Balance at December 26, 2020
|
| | | $ | 8,879 | | |
Contract liabilities to be recognized in:
|
| |
Amount
|
| |||
2021
|
| | | $ | 2,351 | | |
2022
|
| | | | 1,004 | | |
2023
|
| | | | 974 | | |
2024
|
| | | | 914 | | |
2025
|
| | | | 844 | | |
Thereafter
|
| | | | 2,792 | | |
Total
|
| | | $ | 8,879 | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Franchise fees
|
| | | $ | 7,542 | | | | | $ | 7,657 | | |
Service revenue
|
| | | | 1,337 | | | | | | 1,600 | | |
Total deferred revenue
|
| | | | 8,879 | | | | | | 9,257 | | |
Long-term portion of deferred revenue
|
| | | | 6,528 | | | | | | 6,799 | | |
Current portion of deferred revenue
|
| | | $ | 2,351 | | | | | $ | 2,458 | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Net loss
|
| | | $ | (21,495) | | | | | $ | (24,396) | | |
Less: preferred return on Class D Units
|
| | | | (1,670) | | | | | | — | | |
Net loss applicable to common unitholders
|
| | | $ | (23,165) | | | | | $ | (24,396) | | |
Net loss applicable by class of common units | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | $ | (5,545) | | | | | $ | (5,840) | | |
Class A Units
|
| | | | (17,620) | | | | | | (18,556) | | |
Net loss applicable to common unitholders
|
| | | $ | (23,165) | | | | | $ | (24,396) | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
Weighted average outstanding units | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | | 8,309,193 | | | | | | 8,309,193 | | |
Class A Units
|
| | | | 26,401,089 | | | | | | 26,401,089 | | |
Basic and diluted net loss per unit applicable to unitholders: | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | $ | (0.67) | | | | | $ | (0.70) | | |
Class A Units
|
| | | $ | (0.67) | | | | | $ | (0.70) | | |
| | |
March 27,
2021 |
| |
December 26,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 28,687 | | | | | $ | 36,720 | | |
Accounts receivable, net
|
| | | | 12,274 | | | | | | 5,070 | | |
Inventory
|
| | | | 14,654 | | | | | | 10,280 | | |
Prepaid expenses and other current assets
|
| | | | 8,432 | | | | | | 4,574 | | |
Advances to related parties
|
| | | | 689 | | | | | | 689 | | |
Total current assets
|
| | | | 64,736 | | | | | | 57,333 | | |
Property and equipment, net
|
| | | | 4,835 | | | | | | 5,039 | | |
Intangible assets, net
|
| | | | 216,142 | | | | | | 213,267 | | |
Goodwill
|
| | | | 328,551 | | | | | | 328,551 | | |
Other non-current assets
|
| | | | 3,300 | | | | | | 2,710 | | |
Total assets
|
| | | $ | 617,564 | | | | | $ | 606,900 | | |
LIABILITIES, MEZZANINE EQUITY, AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 23,832 | | | | | $ | 13,489 | | |
Long-term debt, current portion
|
| | | | 2,428 | | | | | | 2,428 | | |
Deferred revenue, current portion
|
| | | | 2,488 | | | | | | 2,351 | | |
Other current liabilities
|
| | | | 181 | | | | | | 181 | | |
Total current liabilities
|
| | | | 28,929 | | | | | | 18,449 | | |
Long-term debt, net
|
| | | | 262,702 | | | | | | 262,975 | | |
Deferred revenue, net of current portion
|
| | | | 6,601 | | | | | | 6,528 | | |
Other long-term liabilities
|
| | | | 690 | | | | | | 925 | | |
Total liabilities
|
| | | | 298,922 | | | | | | 288,877 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Mezzanine equity: | | | | | | | | | | | | | |
Class A Founders’ Units (8,309,193 Class A Founders’ Units authorized, issued
and outstanding as of March 27, 2021 and December 26, 2020) |
| | | | 121,231 | | | | | | 89,240 | | |
Class D Units (2,500,000 Class D Units authorized, issued and outstanding as of March 27, 2021 and December 26, 2020; aggregate liquidation preference of $27,298 and $26,670 as of March 27, 2021 and December 26, 2020, respectively)
|
| | | | 24,909 | | | | | | 24,909 | | |
Members’ equity: | | | | | | | | | | | | | |
Class A Units (26,311,170 and 26,401,089 Class A Units authorized, issued and
outstanding as of March 27, 2021 and December 26, 2020) |
| | | | 264,849 | | | | | | 265,791 | | |
Class B Unit (1 Class B Unit authorized, issued and outstanding as of March 27, 2021 and December 26, 2020)
|
| | | | — | | | | | | — | | |
Class C Units (1,000 Class C Units authorized, issued and outstanding as of March 27, 2021 and December 26, 2020)
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | 83 | | |
Accumulated deficit
|
| | | | (91,979) | | | | | | (61,473) | | |
Accumulated other comprehensive loss
|
| | | | (368) | | | | | | (527) | | |
Total liabilities, mezzanine equity, and members’ equity
|
| | | $ | 617,564 | | | | | $ | 606,900 | | |
| | |
For the 13 Weeks Ended
|
| |||||||||
|
March 27, 2021
|
| |
March 28, 2020
|
| ||||||||
REVENUE | | | | | | | | | | | | | |
Product sales
|
| | | $ | 20,617 | | | | | $ | 18,345 | | |
Royalty fees
|
| | | | 8,850 | | | | | | 8,901 | | |
Marketing fees
|
| | | | 4,934 | | | | | | 3,559 | | |
Other revenue
|
| | | | 2,256 | | | | | | 2,018 | | |
Total revenue
|
| | | | 36,657 | | | | | | 32,823 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 9,931 | | | | | | 8,678 | | |
Selling, general and administrative(1)
|
| | | | 11,066 | | | | | | 10,378 | | |
Advertising
|
| | | | 4,884 | | | | | | 3,688 | | |
Depreciation and amortization
|
| | | | 5,138 | | | | | | 4,898 | | |
Total operating expenses
|
| | | | 31,019 | | | | | | 27,642 | | |
Income from operations
|
| | | | 5,638 | | | | | | 5,181 | | |
Interest expense
|
| | | | (4,536) | | | | | | (4,222) | | |
NET INCOME
|
| | | $ | 1,102 | | | | | $ | 959 | | |
Items included in other comprehensive income: | | | | | | | | | | | | | |
Unrealized gain (loss) on cash flow hedge
|
| | | | 159 | | | | | | (665) | | |
TOTAL COMPREHENSIVE INCOME
|
| | | $ | 1,261 | | | | | $ | 294 | | |
Basic and diluted net income per unit | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | $ | 0.01 | | | | | $ | 0.03 | | |
Class A Units
|
| | | $ | 0.01 | | | | | $ | 0.03 | | |
Basic and diluted weighted average units outstanding | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | | 8,309,193 | | | | | | 8,309,193 | | |
Class A Units
|
| | | | 26,323,027 | | | | | | 26,401,089 | | |
|
| | | | | | | | | | | | |
(1) Includes the following amounts paid to related parties, see Note 11
|
| | | $ | 33 | | | | | $ | 50 | | |
| | |
For the 13 Weeks Ended
|
| |||||||||
|
March 27, 2021
|
| |
March 28, 2020
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,102 | | | | | $ | 959 | | |
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,138 | | | | | | 4,898 | | |
Amortization of deferred financing costs
|
| | | | 334 | | | | | | 88 | | |
Provision for bad debts
|
| | | | 104 | | | | | | — | | |
Equity compensation
|
| | | | 298 | | | | | | 827 | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (8,206) | | | | | | 3,044 | | |
Inventory
|
| | | | (4,374) | | | | | | (3,896) | | |
Prepaid expenses and other assets
|
| | | | (3,479) | | | | | | 388 | | |
Accounts payable and accrued liabilities
|
| | | | 6,962 | | | | | | (5,164) | | |
Deferred revenue
|
| | | | 210 | | | | | | 212 | | |
Other long-term liabilities
|
| | | | (76) | | | | | | 94 | | |
Net cash (used in) provided by operating activities
|
| | | | (1,987) | | | | | | 1,450 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (224) | | | | | | (1,320) | | |
Reacquisition of area representative rights
|
| | | | (4,275) | | | | | | (28,192) | | |
Net cash used in investing activities
|
| | | | (4,499) | | | | | | (29,512) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds on line of credit
|
| | | | — | | | | | | 17,000 | | |
Proceeds on long-term debt
|
| | | | — | | | | | | 15,000 | | |
Principal payments on long-term debt
|
| | | | (607) | | | | | | (576) | | |
Deferred loan costs
|
| | | | — | | | | | | (35) | | |
Distributions to members
|
| | | | — | | | | | | (1,683) | | |
Contributions from members
|
| | | | 2 | | | | | | — | | |
Repurchase of Class A Units
|
| | | | (942) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (1,547) | | | | | | 29,706 | | |
Net (decrease) increase in cash
|
| | | | (8,033) | | | | | | 1,644 | | |
Cash, beginning of period
|
| | | | 36,720 | | | | | | 10,264 | | |
Cash, end of period
|
| | | $ | 28,687 | | | | | $ | 11,908 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 4,187 | | | | | $ | 3,854 | | |
Non-cash investing activities: | | | | | | | | | | | | | |
Reacquired rights purchased included in accounts payable and accrued liabilities
|
| | | $ | 3,381 | | | | | $ | 4,239 | | |
Non-cash financing activities: | | | | | | | | | | | | | |
Non-cash equity distributions
|
| | | $ | — | | | | | $ | 122 | | |
| | |
MEZZANINE EQUITY
|
| | |
MEMBERS’ EQUITY
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
members’ equity |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A Founders’ Units
|
| |
Class D Units
|
| | |
Class A Units
|
| |
Class B Units
|
| |
Class C Units
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 26,
2020 |
| | | | 8,309,193 | | | | |
$
|
89,240
|
| | | | | 2,500,000 | | | | |
$
|
24,909
|
| | | | | | 26,401,089 | | | | | $ | 265,791 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 83 | | | | | $ | (61,473) | | | | | $ | (527) | | | | | $ | 203,874 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 298 | | | | | | — | | | | | | — | | | | | | 298 | | |
Repurchase of Class A
Units |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (89,919) | | | | | | (942) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (942) | | |
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 2 | | |
Unrealized gain on cash flow hedge
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | | | | | 159 | | |
Accretion of Class A
Founders’ Units to redemption value |
| | | | — | | | | | | 31,991 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (383) | | | | | | (31,608) | | | | | | — | | | | | | (31,991) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,102 | | | | | | — | | | | | | 1,102 | | |
Balance at March 27, 2021
|
| | |
|
8,309,193
|
| | | | $ | 121,231 | | | | |
|
2,500,000
|
| | | | $ | 24,909 | | | | | |
|
26,311,170
|
| | | | $ | 264,849 | | | | |
|
1
|
| | | | $ | — | | | | |
|
1,000
|
| | | | $ | — | | | | |
$
|
—
|
| | | |
$
|
(91,979)
|
| | | |
$
|
(368)
|
| | | |
$
|
172,502
|
| |
| | |
MEZZANINE EQUITY
|
| | |
MEMBERS’ EQUITY
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
members’ equity |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A Founders’ Units
|
| |
Class D Units
|
| | |
Class A Units
|
| |
Class B Units
|
| |
Class C Units
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at
December 28, 2019 |
| | | | 8,309,193 | | | | |
$
|
104,280
|
| | | | | — | | | | |
$
|
—
|
| | | | | | 26,401,089 | | | | | $ | 265,791 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | — | | | | | $ | (55,018) | | | | | $ | (735) | | | | | $ | 210,038 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 827 | | | | | | — | | | | | | — | | | | | | 827 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (827) | | | | | | (978) | | | | | | — | | | | | | (1,805) | | |
Unrealized loss on cash flow hedge
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (665) | | | | | | (665) | | |
Reduction of Class A Founders’ Units to redemption value
|
| | | | — | | | | | | (17,781) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,781 | | | | | | — | | | | | | 17,781 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 959 | | | | | | — | | | | | | 959 | | |
Balance at March 28, 2020
|
| | |
|
8,309,193
|
| | | | $ | 86,499 | | | | |
|
—
|
| | | | $ | — | | | | | |
|
26,401,089
|
| | | | $ | 265,791 | | | | |
|
1
|
| | | | $ | — | | | | |
|
1,000
|
| | | | $ | — | | | | |
$
|
—
|
| | | |
$
|
(37,256)
|
| | | |
$
|
(1,400)
|
| | | |
$
|
227,135
|
| |
| | |
Fair
Market Value |
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
Interest rate cap | | | | | | | | | | | | | | | | | | | | | | | | | |
March 27, 2021
|
| | | $ | (368) | | | | | $ | — | | | | | $ | (368) | | | | | $ | — | | |
December 26, 2020
|
| | | $ | (527) | | | | | $ | — | | | | | $ | (527) | | | | | $ | — | | |
| | |
March 27, 2021
|
| |
December 26, 2020
|
| ||||||
Prepaid inventory
|
| | | $ | 1,505 | | | | | $ | 2,000 | | |
Deferred IPO fees
|
| | | | 2,039 | | | | | | 39 | | |
Prepaid other & other current assets
|
| | | | 4,888 | | | | | | 2,535 | | |
Total
|
| | | $ | 8,432 | | | | | $ | 4,574 | | |
| | |
March 27, 2021
|
| |||||||||||||||||||||
|
Weighted Average
Remaining Useful Life (Years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||||
Franchisee relationships
|
| | | | 7.49 | | | | | $ | 114,594 | | | | | $ | (28,727) | | | | | $ | 85,867 | | |
Reacquired rights
|
| | | | 9.07 | | | | | | 76,557 | | | | | | (10,144) | | | | | | 66,413 | | |
Favorable lease assets
|
| | | | 0.99 | | | | | | 170 | | | | | | (122) | | | | | | 48 | | |
| | | | | | | | | | | 191,321 | | | | | | (38,993) | | | | | | 152,328 | | |
Indefinite-lived intangible: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade name
|
| | | | N/A | | | | | | 63,814 | | | | | | — | | | | | | 63,814 | | |
Total intangible assets
|
| | | | | | | | | $ | 255,135 | | | | | $ | (38,993) | | | | | $ | 216,142 | | |
| | |
December 26, 2020
|
| |||||||||||||||||||||
|
Weighted Average
Remaining Useful Life (Years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||||
Franchisee relationships
|
| | | | 7.74 | | | | | $ | 114,594 | | | | | $ | (25,870) | | | | | $ | 88,724 | | |
| | |
December 26, 2020
|
| |||||||||||||||||||||
|
Weighted Average
Remaining Useful Life (Years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||||
Reacquired rights
|
| | | | 9.19 | | | | | | 68,973 | | | | | | (8,304) | | | | | | 60,669 | | |
Favorable lease assets
|
| | | | 1.24 | | | | | | 170 | | | | | | (110) | | | | | | 60 | | |
| | | | | | | | | | | 183,737 | | | | | | (34,284) | | | | | | 149,453 | | |
Indefinite-lived intangible: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade name
|
| | | | N/A | | | | | | 63,814 | | | | | | — | | | | | | 63,814 | | |
Total intangible assets
|
| | | | | | | | | $ | 247,551 | | | | | $ | (34,284) | | | | | $ | 213,267 | | |
|
Fiscal Years Ending
|
| |
Franchisee
Relationships |
| |
Reacquired
Rights |
| |
Favorable
Lease Assets |
| |||||||||
2021 (from March 28, 2021)
|
| | | $ | 8,571 | | | | | $ | 5,523 | | | | | $ | 36 | | |
2022
|
| | | | 11,428 | | | | | | 7,364 | | | | | | 12 | | |
2023
|
| | | | 11,428 | | | | | | 7,364 | | | | | | — | | |
2024
|
| | | | 11,428 | | | | | | 7,364 | | | | | | — | | |
2025
|
| | | | 11,428 | | | | | | 7,364 | | | | | | — | | |
Thereafter
|
| | | | 31,584 | | | | | | 31,434 | | | | | | — | | |
Total
|
| | | $ | 85,867 | | | | | $ | 66,413 | | | | | $ | 48 | | |
| | |
March 27, 2021
|
| |
December 26, 2020
|
| ||||||
Accounts payable
|
| | | $ | 9,283 | | | | | $ | 615 | | |
Accrued inventory
|
| | | | 4,351 | | | | | | 3,321 | | |
Accrued compensation
|
| | | | 1,953 | | | | | | 2,169 | | |
Accrued taxes and penalties
|
| | | | 1,713 | | | | | | 1,732 | | |
Accrued lease termination costs
|
| | | | 366 | | | | | | 360 | | |
Accrued technology and subscription fees
|
| | | | 265 | | | | | | 1,536 | | |
Accrued interest
|
| | | | 1,436 | | | | | | 1,440 | | |
Accrued professional fees
|
| | | | 2,528 | | | | | | 967 | | |
Other accrued liabilities
|
| | | | 1,937 | | | | | | 1,349 | | |
Total Accounts payable and accrued liabilities
|
| | | $ | 23,832 | | | | | $ | 13,489 | | |
| | |
March 27, 2021
|
| |
December 26, 2020
|
| ||||||
Term Loan
|
| | | $ | 239,945 | | | | | $ | 240,552 | | |
Revolving Credit Facility
|
| | | | 30,000 | | | | | | 30,000 | | |
Less: current portion
|
| | | | (2,428) | | | | | | (2,428) | | |
Total long-term debt
|
| | | | 267,517 | | | | | | 268,124 | | |
Less: unamortized deferred financing costs
|
| | | | (4,815) | | | | | | (5,149) | | |
Total long-term debt, net
|
| | | $ | 262,702 | | | | | $ | 262,975 | | |
| | |
Balance Sheet Classification
|
| |
March 27, 2021
|
| |
December 26, 2020
|
| ||||||
Derivatives designated as hedging instruments:
|
| | | | | | | | | | | | | | | |
Interest rate cap, current portion
|
| |
Other current liabilities
|
| | | | (181) | | | | | | (181) | | |
Interest rate cap, non-current
portion |
| |
Other long-term liabilities
|
| | | | (187) | | | | | | (346) | | |
Total derivative liabilities designated as hedging instruments
|
| | | | | | $ | (368) | | | | | $ | (527) | | |
| | |
Net Unrealized Gain (Loss)
Recognized in OCI |
| |||||||||
|
13 Weeks Ended
March 27, 2021 |
| |
13 Weeks Ended
March 28, 2020 |
| ||||||||
Derivatives designated as hedging instruments: | | | | | | | | | | | | | |
Interest rate cap
|
| | | $ | 159 | | | | | $ | (665) | | |
Total
|
| | | $ | 159 | | | | | $ | (665) | | |
| | |
Exit Cost
Obligation − Leases |
| |||
Exit cost obligation at December 26, 2020
|
| | | $ | 615 | | |
Accretion
|
| | | | 2 | | |
Payments
|
| | | | (88) | | |
Exit cost obligation at March 27, 2021
|
| | | $ | 529 | | |
| | |
March 27, 2021
|
| |
December 26, 220
|
| ||||||
Accounts payable and accrued liabilities
|
| | | $ | 366 | | | | | $ | 360 | | |
Other long-term liabilities
|
| | | | 163 | | | | | | 255 | | |
Total exit cost obligation
|
| | | $ | 529 | | | | | $ | 615 | | |
| | |
Contract liabilities
|
| |||
Balance at December 26, 2020
|
| | | $ | 8,879 | | |
Revenue recognized that was included in the contract liability at the beginning of the year
|
| | | | (691) | | |
Increase, excluding amounts recognized as revenue during the period
|
| | | | 901 | | |
Balance at March 27, 2021
|
| | | $ | 9,089 | | |
Contract liabilities to be recognized in:
|
| |
Amount
|
| |||
2021 (from March 28, 2021)
|
| | | $ | 2,227 | | |
2022
|
| | | | 1,035 | | |
2023
|
| | | | 1,004 | | |
2024
|
| | | | 945 | | |
2025
|
| | | | 875 | | |
Thereafter
|
| | | | 3,003 | | |
Total
|
| | | $ | 9,089 | | |
| | |
March 27, 2021
|
| |
December 26, 2020
|
| ||||||
Franchise fees
|
| | | $ | 7,882 | | | | | $ | 7,542 | | |
Service revenue
|
| | | | 1,207 | | | | | | 1,337 | | |
Total deferred revenue
|
| | | | 9,089 | | | | | | 8,879 | | |
Long-term portion of deferred revenue
|
| | | | 6,601 | | | | | | 6,528 | | |
Current portion of deferred revenue
|
| | | $ | 2,488 | | | | | $ | 2,351 | | |
| | |
13 Weeks Ended
March 27, 2021 |
| |
13 Weeks Ended
March 28, 2020 |
| ||||||
Net income
|
| | | $ | 1,102 | | | | | $ | 959 | | |
Less: preferred return on Class D Units
|
| | | | (628) | | | | | | — | | |
Less: net income allocated to participating securities
|
| | | | (9) | | | | | | (1) | | |
Net income applicable to common unitholders
|
| | | $ | 465 | | | | | $ | 958 | | |
Net income applicable by class of common units
|
| | | | | | | | | | | | |
Class A Founders’ Units
|
| | | $ | 112 | | | | | $ | 229 | | |
Class A Units
|
| | | | 353 | | | | | | 729 | | |
Net income applicable to common unitholders
|
| | | $ | 465 | | | | | $ | 958 | | |
Basic and diluted weighted average outstanding units
|
| | | | | | | | | | | | |
Class A Founders’ Units
|
| | | | 8,309,193 | | | | | | 8,309,193 | | |
Class A Units
|
| | | | 26,323,027 | | | | | | 26,401,089 | | |
Basic and diluted net loss per unit applicable to unitholders: | | | | | | | | | | | | | |
Class A Founders’ Units
|
| | | $ | 0.01 | | | | | $ | 0.03 | | |
Class A Units
|
| | | $ | 0.01 | | | | | $ | 0.03 | | |
|
SEC registration fee
|
| | | $ | * | | |
|
listing fee
|
| | | | * | | |
|
FINRA filing fee
|
| | | | * | | |
|
Printing expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Description
|
|
| 1.1* | | | Form of Underwriting Agreement. | |
| 2.1* | | | Form of Reorganization Agreement. | |
| 2.2* | | | Form of Merger Agreement. | |
| 3.1* | | | Form of Amended and Restated Certificate of Incorporation of the Registrant. | |
| 3.2* | | | Form of Amended and Restated By-laws of the Registrant. | |
| 4.1* | | | Specimen Stock Certificate evidencing the shares of Class A common stock. | |
| 5.1* | | |
Opinion of Paul, Weiss, Rifkind, Wharton & Garrison LLP as to legality of the Class A common stock.
|
|
| 10.1* | | |
Credit Agreement, dated as of September 25, 2018, among EW Intermediate Holdco, LLC, EW Holdco, LLC, the Lenders party thereto and SunTrust Bank, as Administrative Agent and Collateral Agent.
|
|
| 10.2* | | |
Incremental Assumption and Amendment No. 1 to Credit Agreement, dated as of April 29, 2019, among EW Intermediate Holdco, LLC, EW Holdco, LLC, the subsidiary loan parties thereto, the Lenders party thereto and SunTrust Bank, as Administrative Agent.
|
|
| 10.3* | | |
Incremental Assumption and Amendment No.2 to Credit Agreement, dated as of January 2, 2020, among EW Intermediate Holdco, LLC, EW Holdco, LLC, the subsidiary loan parties thereto, the Lenders party thereto and Truist Bank, as Administrative Agent.
|
|
| 10.4* | | |
Amendment No. 3 to Credit Agreement, dated as of May 7, 2020, among EW Intermediate Holdco, LLC, EW Holdco, LLC, the subsidiary loan parties thereto, the Lenders party thereto and Truist Bank, as Administrative Agent.
|
|
| 10.5*+ | | | Form of Indemnification Agreement. | |
| 10.6* | | | Form of Stockholders Agreement. | |
| 10.7* | | | Form of Exchange Agreement. | |
| 10.8* | | | Form of Registration Rights Agreement. | |
| 10.9* | | | Form of Tax Receivable Agreement. | |
| 10.10* | | |
Form of Amended and Restated Limited Liability Company Agreement of EWC Ventures, LLC.
|
|
| 10.11*+ | | | Form of Class A Common Stock Purchase Agreement. | |
| 10.12*+ | | | Form of Class B Common Stock Subscription Agreement. | |
| 10.13*+ | | | Form of EWC Ventures, LLC Unit Purchase Agreement. | |
| 10.14*+ | | |
Employment Agreement by and between EWC Ventures, LLC and David Berg, effective as of September 25, 2018.
|
|
| 10.15*+ | | |
Employment Agreement by and between EWC Ventures, LLC and Gavin O’Connor, effective as of December 10, 2019.
|
|
| 10.16*+ | | |
Employment Agreement by and between EWC Ventures, LLC and Jennifer Vanderveldt, effective as of November 4, 2020.
|
|
| 10.17*+ | | | European Wax Center, Inc. 2021 Management Incentive Plan. | |
| 10.18*+ | | |
Form of Employee Option Award Agreement for use with the 2021 Management Incentive Plan.
|
|
| 21.1* | | | Subsidiaries of the Registrant. | |
| 23.1* | | |
Consent of Deloitte & Touche LLP, independent registered public accounting firm, as to European Wax Center, Inc.
|
|
| 23.2* | | |
Consent of Deloitte & Touche LLP, independent registered public accounting firm, as to EWC Ventures, LLC.
|
|
|
Exhibit
Number |
| |
Description
|
|
| 23.3* | | |
Consents of Paul, Weiss, Rifkind, Wharton & Garrison LLP (included in Exhibit 5.1 to this Registration Statement).
|
|
| 24.1* | | | Powers of Attorney (included on signature page hereto). | |
|
Signature
|
| |
Title
|
|
|
David P. Berg
|
| |
Chief Executive Officer
(Principal Executive Officer) and Director |
|
|
Jennifer Vanderveldt
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
|
|
Alexa Bartlett
|
| |
Director
|
|
|
Andrew Crawford
|
| |
Director
|
|
|
Shaw Joseph
|
| |
Director
|
|