|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7299
(Primary Standard Industrial
Classification Code Number) |
| |
86-3150064
(I.R.S. Employer
Identification Number) |
|
|
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 | | | ☒ | |
| | |||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Amount to be
Registered(1) |
| |
Proposed Maximum
Offering Price per Share(2) |
| |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| |
Amount of
Registration Fee(3) |
| |||||||||
Class A common stock, par value $0.00001 per share
|
| | | | | | $ | | | | | $ | | | | | $ | | |
| | | | | 1 | | | |
| | | | | 21 | | | |
| | | | | 54 | | | |
| | | | | 56 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 72 | | | |
| | | | | 91 | | | |
| | | | | 110 | | | |
| | | | | 116 | | |
| | |
European Wax Center, Inc.
Historical |
| |
EWC Ventures Historical
|
| |
European Wax
Center, Inc. Pro Forma (unaudited) |
| |||||||||||||||||||||
| | |
Thirty-Nine Weeks Ended
|
| |
Year Ended
|
| |
Year Ended
December 26, 2020 |
| |||||||||||||||||||||
(in thousands, except share, per share and
operating data) |
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | | | | | $ | | | | | $ | 56,977 | | | | | $ | 83,620 | | | | | $ | | | |||
Royalty fees
|
| | | | | | | | | | | | | | | | 25,674 | | | | | | 36,737 | | | | | | | | |
Marketing fees
|
| | | | | | | | | | | | | | | | 13,465 | | | | | | 21,972 | | | | | | | | |
Other revenues
|
| | | | | | | | | | | | | | | | 7,291 | | | | | | 11,868 | | | | | | | | |
Total revenue
|
| | | | | | | | | | | | | | | | 103,407 | | | | | | 154,197 | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | | | | | | | | | | | | | 35,508 | | | | | | 40,898 | | | | | | | | |
| | |
European Wax Center, Inc.
Historical |
| |
EWC Ventures Historical
|
| |
European Wax
Center, Inc. Pro Forma (unaudited) |
| |||||||||||||||||||||
| | |
Thirty-Nine Weeks Ended
|
| |
Year Ended
|
| |
Year Ended
December 26, 2020 |
| |||||||||||||||||||||
(in thousands, except share, per share and
operating data) |
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||||||||
Selling, general and administrative
|
| | | | | | | | | | | | | | | | 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 | | | | | | | | |
Income (loss) from operations
|
| | | | | | | | | | | | | | | | (3,219) | | | | | | (8,848) | | | | | | | | |
Interest expense
|
| | | | | | | | | | | | | | | | (18,276) | | | | | | (15,548) | | | | | | | | |
Net income (loss)
|
| | | $ | | | | | $ | | | | | $ | (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
|
| | | | | | | | | | | | | | | $ | (0.67) | | | | | $ | (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 | | | | | | | | |
Balance Sheet Data (at period end):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | | | | | | | | | | | $ | 606,900 | | | | | $ | 576,479 | | | | | | | | | |
Total liabilities
|
| | | | | | | | | | | | | | | | 288,877 | | | | | | 262,161 | | | | | | | | |
Total debt, net
|
| | | | | | | | | | | | | | | | 265,403 | | | | | | 225,279 | | | | | | | | |
Cash Flow Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
European Wax Center, Inc.
Historical |
| |
EWC Ventures Historical
|
| |
European Wax
Center, Inc. Pro Forma (unaudited) |
| ||||||||||||||||||
| | |
Thirty-Nine Weeks Ended
|
| |
Year Ended
|
| |
Year Ended
December 26, 2020 |
| ||||||||||||||||||
(in thousands, except share, per share and
operating data) |
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||||||||
Net cash (used in) provided by
operating activities |
| | | $ | | | | | $ | | | | | $ | 1,397 | | | | | $ | 14,701 | | | | | | ||
Net cash used in investing activities
|
| | | | | | | | | | | | | | | | (36,843) | | | | | | (40,694) | | | | | |
Net cash (used in) provided by
financing activities |
| | | | | | | | | | | | | | | | 61,902 | | | | | | 27,807 | | | | | |
Net (decrease) increase in cash
|
| | | | | | | | | | | | | | | | 26,456 | | | | | | 1,814 | | | | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA(1)
|
| | | $ | | | | | $ | | | | | $ | 16,363 | | | | | $ | 6,686 | | | | | | ||
Adjusted EBITDA(1)
|
| | | | | | | | | | | | | | | | 20,001 | | | | | | 34,005 | | | | | |
Number of system-wide centers (at period end)
|
| | | | | | | | | | | | | | | | 796 | | | | | | 750 | | | | | |
System-wide sales
|
| | | $ | | | | | $ | | | | | $ | 468,764 | | | | | $ | 687,402 | | | | | | ||
Same-store sales(2)
|
| | | | % | | | | | | % | | | | | | (35.6)% | | | | | | 9.8% | | | | | |
New center openings
|
| | | | | | | | | | | | | | | | 46 | | | | | | 38 | | | | | |
AUV
|
| | | | | | | | | | | | | | | | | | | | | | 940 | | | | | |
| | |
European Wax Center,
Inc. Historical |
| |
EWC Ventures
Historical |
| ||||||||||||||||||
| | |
Thirty-Nine Weeks
Ended |
| |
Year Ended
|
| ||||||||||||||||||
(in thousands)
|
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Reconciliation of net income (loss) to EBITDA to Adjusted EBITDA:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | | | | | $ | | | | | $ | (21,495) | | | | | $ | (24,396) | | | ||
Interest expense
|
| | | | | | | | | | | | | | | | 18,276 | | | | | | 15,548 | | |
Provision for income taxes
|
| | | | | | | | | | | | | | | | — | | | | | | — | | |
Depreciation
|
| | | | | | | | | | | | | | | | 1,649 | | | | | | 2,198 | | |
Amortization
|
| | | | | | | | | | | | | | | | 17,933 | | | | | | 13,336 | | |
EBITDA
|
| | | $ | | | | | $ | | | | | $ | 16,363 | | | | | $ | 6,686 | | | ||
Impairment of internally developed software(1)
|
| | | | | | | | | | | | | | | | — | | | | | | 18,183 | | |
Exit costs-lease abandonment(2)
|
| | | | | | | | | | | | | | | | 159 | | | | | | 778 | | |
Corporate headquarters relocation(3)
|
| | | | | | | | | | | | | | | | 671 | | | | | | 6,097 | | |
Share-based compensation(4)
|
| | | | | | | | | | | | | | | | 2,052 | | | | | | 1,570 | | |
IPO-related costs(5)
|
| | | | | | | | | | | | | | | | 179 | | | | | | — | | |
Other compensation-related costs(6)
|
| | | | | | | | | | | | | | | | 577 | | | | | | 691 | | |
Adjusted EBITDA
|
| | | $ | | | | | $ | | | | | $ | 20,001 | | | | | $ | 34,005 | | |
| | |
As of September 25, 2021
|
| |||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
Cash and cash equivalents
|
| | | $ | | | | | $ | | | ||
Total indebtedness
|
| | | $ | | | | | $ | | | ||
Stockholders’ equity: | | | | | | | | | | | | | |
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
|
| | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | | | | | | | | | |
Non-controlling interest
|
| | | | | | | | | | | | |
Total equity
|
| | | | | | | | | | | | |
Total capitalization
|
| | | $ | | | | | $ | | |
(in thousands, except per share amounts)
|
| |
European
Wax Center, Inc. Historical |
| |
Reorganization
Transaction Adjustments |
| |
Adjustments
for Our Initial Public Offering |
| |
As
Adjusted Before this Offering |
| |
As
Adjusted for this Offering |
| |
European
Wax Center, Inc. Pro Forma |
| ||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | | | | | | $ | | | |||||
Royalty fees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketing fees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other revenues
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | | | | | |
|
(5)
|
| | | |
|
(6)
|
| | | | | | | | | | | | | | | | | | | |
Advertising
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | | | | | | | | | | | |
|
(1)
|
| | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax (benefit) expense
|
| | | | | | | | | | (2) | | | | | | | | | | | | | | | | | | (2) | | | | | | | | |
Net income (loss)
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||||
Net income (loss) attributable to
EWC Ventures prior to the Reorganization Transactions |
| | | | | | | | |
|
(8)
|
| | | | | | | | | | | | | | | | | | | | | |||||
Net income (loss) attributable to
non-controlling interest |
| | | | | | | | | | (3) | | | | | | (3) | | | | | | | | | | | | (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 |
| |
Adjustments
for Our Initial Public Offering |
| |
As Adjusted
Before this Offering |
| |
Adjustments
for this Offering |
| |
European
Wax Center, Inc. Pro Forma |
| ||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | 56,977 | | | | | $ | — | | | | | $ | — | | | | | $ | 56,977 | | | | | $ | | | | | $ | | | ||
Royalty fees
|
| | | | 25,674 | | | | | | — | | | | | | — | | | | | | 25,674 | | | | | | | | | | | | | | |
Marketing fees
|
| | | | 13,465 | | | | | | — | | | | | | — | | | | | | 13,465 | | | | | | | | | | | | | | |
Other revenues
|
| | | | 7,291 | | | | | | — | | | | | | — | | | | | | 7,291 | | | | | | | | | | | | | | |
Total revenue
|
| | | | 103,407 | | | | | | — | | | | | | — | | | | | | 103,407 | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 35,508 | | | | | | — | | | | | | — | | | | | | 35,508 | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 38,997 | | | | | | 8,233(5) | | | | | | 2,000(6) | | | | | | 49,230 | | | | |
|
(7)
|
| | | | | | | |
Advertising
|
| | | | 11,495 | | | | | | — | | | | | | — | | | | | | 11,495 | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 19,582 | | | | | | — | | | | | | — | | | | | | 19,582 | | | | | | | | | | | | | | |
Loss on disposal of assets and non-cancellable contracts
|
| | | | 1,044 | | | | | | — | | | | | | — | | | | | | 1,044 | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | 106,626 | | | | | | 8,233 | | | | | | 2,000 | | | | | | 116,859 | | | | | | | | | | | | | | |
Loss from operations
|
| | | | (3,219) | | | | | | (8,233) | | | | | | (2,000) | | | | | | (13,452) | | | | | | | | | | | | | | |
Interest expense
|
| | | | (18,276) | | | | | | — | | | | | | 10,125(1) | | | | | | (8,151) | | | | | | | | | | | | | | |
Income (loss) before income taxes
|
| | | | (21,495) | | | | | | (8,233) | | | | | | 8,125 | | | | | | (21,603) | | | | | | | | | | | | | | |
Income tax (benefit) expense
|
| | | | — | | | | | | —(2) | | | | | | — | | | | | | — | | | | |
|
(2)
|
| | | | | | | |
Net income (loss)
|
| | | $ | (21,495) | | | | | $ | (8,233) | | | | | $ | 8,125 | | | | | $ | (21,603) | | | | | $ | | | | | $ | | | ||
Net income (loss) attributable to non-controlling interest
|
| | | | — | | | | | | (18,741)(3) | | | | | | 7,700(3) | | | | | | (10,971) | | | | |
|
(3)
|
| | | | | | | |
Net income (loss) attributable to European Wax Center, Inc.
|
| | | $ | (21,495) | | | | | $ | 10,508 | | | | | $ | 355 | | | | | $ | (10,632) | | | | | $ | | | | | $ | | | ||
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 unit/share amounts)
|
| |
European
Wax Center, Inc. Historical |
| |
Adjustments
for this Offering |
| |
European
Wax Center, Inc. Pro Forma |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | | | | | $ | (1) | | | | | $ | | | ||
Accounts receivable, net
|
| | | | | | | | | | | | | | | | | | |
Inventory
|
| | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | | | | | | | | | | | | | | | |
Advances to related parties
|
| | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | | | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | | | | | | | | | | | | | | | |
Other non-current assets
|
| | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | | | | | $ | | | | | $ | | | |||
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | | | | | $ | | | | | | $ | | | ||
Long term debt, current portion
|
| | | | | | | | | | | | | | | | | | |
Deferred revenues, current portion
|
| | | | | | | | | | | | | | | | | | |
Other current liabilities
|
| | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | | | | | | | | | | | | | | | | |
Long term debt, net
|
| | | | | | | | | | | | | | | | | | |
Tax receivable agreement liability
|
| | | | | | | | |
|
(2)
|
| | | | | | | |
Deferred revenue, net of current portion
|
| | | | | | | | | | | | | | | | | | |
Other long-term liabilities
|
| | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock ($0.00001 par value, 100,000,000 shares authorized, none issued and
outstanding as of September 25, 2021) |
| | | | | | | | | | | | | | | | | | |
Class A common stock ($0.00001 par value, 600,000,000 shares authorized, 31,370,186 shares issued and outstanding as of September 25, 2021)
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
Class B common stock ($0.00001 par value, 60,000,000 shares authorized, 32,372,542 shares issued and outstanding as of September 25, 2021)
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
Additional paid-in capital
|
| | | | | | | | |
|
(5)
|
| | | | | | | |
Accumulated deficit
|
| | | | | | | | |
|
(1)
|
| | | | | | | |
Accumulated other comprehensive loss
|
| | | | | | | | | | | | | | | | | | |
Total stockholders’ equity attributable to European Wax Center, Inc.
|
| | | | | | | | | | | | | | | | | | |
Noncontrolling interests
|
| | | | | | | | |
|
(4)
|
| | | | | | | |
Total stockholders’ equity
|
| | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | | | | | $ | | | | | $ | | |
| | |
As of
September 25, 2021 |
|
Adjustment related to the Tax Receivable Agreement(2)
|
| | $ | |
Adjustment for noncontrolling interest(4)
|
| | | |
Total Adjustments for this offering
|
| | $ | |
| | |
Thirty-Nine
Weeks Ended |
| |
Year Ended
|
| ||||||||||||||||||
(in thousands, except operating data and percentages)
|
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Number of system-wide centers (at period end)
|
| | | | | | | | | | | | | | | | 796 | | | | | | 750 | | |
System-wide sales
|
| | | $ | | | | | $ | | | | | $ | 468,764 | | | | | $ | 687,402 | | | ||
Same-store sales(1)
|
| | | | % | | | | | | % | | | | | | (35.6)% | | | | | | 9.8% | | |
New center openings
|
| | | | | | | | | | | | | | | | 46 | | | | | | 38 | | |
AUV
|
| | | | | | | | | | | | | | | $ | 606 | | | | | $ | 940 | | |
| | |
For the Thirty-Nine Weeks Ended
|
| | | | | | | | | | | | | |||||||||
| | |
September 25,
2021 |
| |
September 26,
2020 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | | | | | $ | | | | | $ | | | | | | % | | | |||
Royalty fees
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Marketing fees
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Other revenue
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Total revenue
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Selling, general and administrative
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Advertising
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Total operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Income from operations
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | % | | |
Net income
|
| | | $ | | | | | $ | | | | | $ | | | | | | % | | |
| | |
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% | | |
| | |
For the Years Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 26,
2020 |
| |
December 28,
2019 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
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 Thirty-Nine Weeks Ended
|
| |
For the Years Ended
|
| ||||||||||||||||||
| | |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales | | | | | | | | | | | | | | | | | | | | | | | | | |
Royalty fees
|
| | | | % | | | | | | % | | | | | | 24.8% | | | | | | 23.8% | | |
Marketing fees
|
| | | | % | | | | | | % | | | | | | 13.0% | | | | | | 14.2% | | |
Other revenue
|
| | | | % | | | | | | % | | | | | | 7.1% | | | | | | 7.7% | | |
Total revenue
|
| | | | % | | | | | | % | | | | | | 100.0% | | | | | | 100.0% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | % | | | | | | % | | | | | | 34.3% | | | | | | 26.5% | | |
Selling, general and administrative
|
| | | | % | | | | | | % | | | | | | 37.7% | | | | | | 42.1% | | |
Advertising
|
| | | | % | | | | | | % | | | | | | 11.1% | | | | | | 13.7% | | |
Depreciation and amortization
|
| | | | % | | | | | | % | | | | | | 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
|
| | | | % | | | | | | % | | | | | | 103.1% | | | | | | 105.7% | | |
Income (loss) from operations
|
| | | | % | | | | | | % | | | | | | -3.1% | | | | | | -5.7% | | |
Interest expense
|
| | | | % | | | | | | % | | | | | | -17.7% | | | | | | -10.1% | | |
Net income (loss)
|
| | | | % | | | | | | % | | | | | | -20.8% | | | | | | -15.8% | | |
| | |
| | |
| | |
| | |
Thirty-Nine Weeks Ended
|
| |
Years Ended
|
| ||||||||||||||||||
(in thousands)
|
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Net income (loss)
|
| | | $ | | | | | $ | | | | | $ | (21,495) | | | | | $ | (24,396) | | | ||
Interest expense
|
| | | | | | | | | | | | | | | | 18,276 | | | | | | 15,548 | | |
Provision for income taxes
|
| | | | | | | | | | | | | | | | — | | | | | | — | | |
Depreciation
|
| | | | | | | | | | | | | | | | 1,649 | | | | | | 2,198 | | |
Amortization
|
| | | | | | | | | | | | | | | | 17,933 | | | | | | 13,336 | | |
EBITDA
|
| | | $ | | | | | $ | | | | | $ | 16,363 | | | | | $ | 6,686 | | | ||
Impairment of internally developed software(1)
|
| | | | | | | | | | | | | | | | — | | | | | | 18,183 | | |
Exit costs – lease abandonment(2)
|
| | | | | | | | | | | | | | | | 159 | | | | | | 778 | | |
Corporate headquarter relocation(3)
|
| | | | | | | | | | | | | | | | 671 | | | | | | 6,097 | | |
Share-based compensation(4)
|
| | | | | | | | | | | | | | | | 2,052 | | | | | | 1,570 | | |
IPO-related costs(5)
|
| | | | | | | | | | | | | | | | 179 | | | | | | — | | |
Other compensation-related costs(6)
|
| | | | | | | | | | | | | | | | 577 | | | | | | 691 | | |
Adjusted EBITDA
|
| | | $ | | | | | $ | | | | | $ | 20,001 | | | | | $ | 34,005 | | |
| | |
For the Thirty-Nine Weeks Ended
|
| |
For the Years Ended
|
| ||||||||||||||||||
(in thousands)
|
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Net cash (used in) provided by: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | | | | | $ | | | | | $ | 1,397 | | | | | $ | 14,701 | | | ||
Investing activities
|
| | | | | | | | | | | | | | | | (36,843) | | | | | | (40,694) | | |
Financing activities
|
| | | | | | | | | | | | | | | | 61,902 | | | | | | 27,807 | | |
Net (decrease) increase in cash
|
| | | $ | | | | | $ | | | | | $ | 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 | | |
|
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
|
| |
50
|
| | Chief Operating Officer | |
Gavin M. O’Connor
|
| |
51
|
| | Chief Legal Officer, Chief Human Resources Officer and Corporate Secretary | |
Christopher K. Kobus
|
| |
42
|
| | Chief Experience Officer | |
Jyoti A. Lynch
|
| |
50
|
| | Chief Information Officer | |
Jean M. Grossman
|
| |
57
|
| | Chief Franchise Officer | |
Alexa Bartlett
|
| |
34
|
| | Director | |
Andrew Crawford
|
| |
43
|
| | Director | |
Shaw Joseph
|
| |
39
|
| | Director | |
Dorvin D. Lively
|
| |
63
|
| | 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(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jennifer Vanderveldt
|
| | | | 2020 | | | | | $ | 25,685 | | | | | $ | 100,000 | | | | | $ | 493,368 | | | | | | — | | | | | | — | | | | | $ | 619,053 | | |
Chief Financial Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name(1)
|
| |
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(2)(3)
|
| | | | 10/15/18 | | | | | | 644,108 | | | | | $ | 1,083,503 | | | | | | 185,408 | | | | | $ | 72,309 | | |
| | | | | 12/9/19 | | | | | | — | | | | | | — | | | | | | 376,641 | | | | | $ | 146,890 | | |
Gavin O’Connor(4)(5)
|
| | | | 1/6/20 | | | | | | 69,560 | | | | | $ | 142,597 | | | | | | 69,839 | | | | | $ | 50,092 | | |
Jennifer Vanderveldt(4)(6)
|
| | | | 12/7/20 | | | | | | 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 | | | | | | — | | |
| | |
Termination
Without Cause |
| |
Termination
For Good Reason |
| |
Termination
Following a Change in Control Constituting a GA Exit |
| |
Change in
Control Constituting a GA Exit |
| ||||||||||||
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 Before this Offering (on a fully exchanged and converted basis)(1) |
| |
Shares of
Class A Common Stock Being Offered (no option) |
| |
Class A Common Stock
Owned After this Offering (on a fully exchanged and converted basis)(1) |
| |
Voting Power(2)
|
| |||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Before this
Offering Percentage |
| |
After this
Offering Percentage |
| |||||||||
5% Equityholders and Other Selling Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
General Atlantic Equityholders(3)
|
| | | | 33,459,747 | | | | | | 52.5% | | | | | | | | | | | | | | | | | |
EWC Founder Holdco(4)
|
| | | | 11,424,388 | | | | | | 17.9% | | | | | | | | | | | | | | | | | |
EWC Management Holdco(5)
|
| | | | 3,972,197 | | | | | | 6.2% | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Named Executive
Officers |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
David P. Berg(6)
|
| | | | 1,488,255 | | | | | | 2.3% | | | | | | | | | | | | | | | | | |
Jennifer C. Vanderveldt(6)
|
| | | | 243,841 | | | | | | * | | | | | | | | | | | | | | | | | |
Gavin M. O’Connor(6)
|
| | | | 99,765 | | | | | | * | | | | | | | | | | | | | | | | | |
Alexa Bartlett
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Andrew Crawford
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Shaw Joseph
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Dorvin D. Lively
|
| | | | 2,297 | | | | | | * | | | | | | | | | | | | | | | | | |
Laurie Ann Goldman
|
| | | | 2,297 | | | | | | * | | | | | | | | | | | | | | | | | |
All directors and executive officers as a group (12 persons)(6)
|
| | | | 3,177,825 | | | | | | 4.9% | | | | | | | | | | | | | | | | | |
| | |
Class A Common Stock
Owned Before this Offering (on a fully exchanged and converted basis)(1) |
| |
Shares of
Class A Common Stock Being Offered (with option) |
| |
Class A Common Stock
Owned After this Offering (on a fully exchanged and converted basis)(1) |
| |
Voting Power(2)
|
| |||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Before this
Offering Percentage |
| |
After this
Offering Percentage |
| |||||||||
5% Equityholders and Other Selling Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
General Atlantic Equityholders(3)
|
| | | | 33,459,747 | | | | | | 52.5% | | | | | | | | | | | | | | | | | |
EWC Founder Holdco(4)
|
| | | | 11,424,388 | | | | | | 17.9% | | | | | | | | | | | | | | | | | |
EWC Management Holdco(5)
|
| | | | 3,972,197 | | | | | | 6.2% | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Named Executive
Officers |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
David P. Berg(6)
|
| | | | 1,488,255 | | | | | | 2.3% | | | | | | | | | | | | | | | | | |
Jennifer C. Vanderveldt(6)
|
| | | | 243,841 | | | | | | * | | | | | | | | | | | | | | | | | |
Gavin M. O’Connor(6)
|
| | | | 99,765 | | | | | | * | | | | | | | | | | | | | | | | | |
Alexa Bartlett
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Andrew Crawford
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Shaw Joseph
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Dorvin D. Lively
|
| | | | 2,297 | | | | | | * | | | | | | | | | | | | | | | | | |
Laurie Ann Goldman
|
| | | | 2,297 | | | | | | * | | | | | | | | | | | | | | | | | |
All directors and executive officers as a group (12 persons)(6)
|
| | | | 3,177,825 | | | | | | 4.9% | | | | | | | | | | | | | | | | | |
Name
|
| |
EWC Ventures Units
Issued in the Reorganization Transactions |
| |
Class A Common
Stock Issued in the Reorganization Transactions |
| |
Class B Common
Stock Issued in the Reorganization Transactions |
| |||||||||
General Atlantic Equityholders
|
| | | | 16,058,163 | | | | | | 21,540,982 | | | | | | 16,058,163 | | |
EWC Founder Holdco
|
| | | | 13,863,502 | | | | | | — | | | | | | 13,863,502 | | |
EWC Management Holdco
|
| | | | 4,044,963 | | | | | | — | | | | | | 4,044,963 | | |
David P. Berg(1)
|
| | | | 1,488,255 | | | | | | — | | | | | | 1,488,255 | | |
Jennifer C. Vanderveldt(1)
|
| | | | 241,841 | | | | | | — | | | | | | 241,841 | | |
David L. Willis(1)
|
| | | | 530,124 | | | | | | — | | | | | | 530,124 | | |
Gavin M. O’Connor(1)
|
| | | | 97,965 | | | | | | — | | | | | | 97,965 | | |
Christopher K. Kobus(1)
|
| | | | 224,418 | | | | | | — | | | | | | 224,418 | | |
Jyoti A. Lynch(1)
|
| | | | 224,437 | | | | | | — | | | | | | 224,437 | | |
Jean M. Grossman(1)
|
| | | | 148,772 | | | | | | — | | | | | | 148,772 | | |
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) ($ in millions) |
| |
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) ($ in millions) |
| ||||||||||||
General Atlantic Equityholders
|
| | | | 1,269,309 | | | | | $ | 20.1 | | | | | | 1,778,602 | | | | | $ | 28.1 | | |
EWC Founder Holdco
|
| | | | 1,008,639 | | | | | | 15.9 | | | | | | 1,413,344 | | | | | | 22.3 | | |
Underwriter
|
| |
Number
of Shares |
| |||
Morgan Stanley & Co. LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total
|
| | | | | |
| | |
Total
|
| |||||||||||||||
| | |
Per Share
|
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
The Underwriting discounts and commissions to be paid by the selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | |
| | |
Page
|
| |||
European Wax Center, Inc. | | | | | | | |
Report of Independent Registered Public Accounting Firm
|
| | | | F-2 | | |
Balance Sheet as of April 1, 2021
|
| | | | F-3 | | |
Notes to Balance Sheet
|
| | | | F-4 | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
Condensed Consolidated Balance Sheets as of September 25, 2021 and December 26, 2020
|
| | | | F- | | |
Condensed Consolidated Statements of Operations and Comprehensive Income for the 39 weeks
ended September 25, 2021 and September 26, 2020 |
| | | | F- | | |
Condensed Consolidated Statements of Cash Flows for the 39 weeks ended September 25, 2021 and September 26, 2020
|
| | | | F- | | |
Condensed Consolidated Statements of Stockholders’ Equity for the 39 weeks ended
September 25, 2021 and September 26, 2020 |
| | | | F- | | |
Notes to Condensed Consolidated Financial Statements
|
| | | | F- | | |
EWC Ventures and its Subsidiaries (Predecessor) | | | | | | | |
Audited Consolidated Financial Statements | | | | | | | |
Report of Independent Registered Public Accounting Firm
|
| | | | F-5 | | |
Consolidated Balance Sheets as of December 26, 2020 and December 28, 2019
|
| | | | F-6 | | |
Consolidated Statements of Operations and Comprehensive Loss for the years ended December 26, 2020 and December 28, 2019
|
| | | | F-7 | | |
Consolidated Statements of Cash Flows for the years ended December 26, 2020 and
December 28, 2019 |
| | | | F-8 | | |
Consolidated Statements of Mezzanine Equity and Members’ Equity for the years ended December 26, 2020 and December 28, 2019
|
| | | | F-9 | | |
Notes to Consolidated Financial Statements
|
| | | | F-10 | | |
| | |
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
|
| | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
Founders’ Units |
| |
Class D Units
|
| | |
Class A Units
|
| |
Class B Units
|
| |
Class C Units
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
comprehensive
loss |
| |
members’
equity |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | |
Equitycompensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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 price
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 |
| |||||||||||||||
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) | | |
| | |
December 26, 2020
|
| |
December 28, 2019
|
| ||||||
| | | | | 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 | | |
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 | | |
| | |
Franchisee
|
| | | | | | | |||||||||
Fiscal Years Ending
|
| |
Relationships
|
| |
Rights
|
| |
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) | | | | ||
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) | | | |
|
SEC registration fee
|
| | | $ | | | |
|
FINRA filing fee
|
| | | | | | |
|
Printing expenses
|
| | | | | | |
|
Accounting fees and expenses
|
| | | | | | |
|
Legal fees and expenses
|
| | | | | | |
|
Miscellaneous
|
| | | | | | |
|
Total
|
| | | $ | | | |
|
Exhibit
Number |
| |
Description
|
|
| 1.1* | | | Form of Underwriting Agreement. | |
| 2.1 | | |
Reorganization Agreement, dated as of August 4, 2021, by and among European Wax Center, Inc. and the other parties thereto (incorporated by reference to Exhibit 2.1 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 2.2 | | |
Merger Agreement, dated as of August 4, 2021, by and among European Wax Center, Inc. and the other parties thereto (incorporated by reference to Exhibit 2.2 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 2.3 | | |
Merger Agreement, dated as of August 4, 2021, by and among European Wax Center, Inc. and the other parties thereto (incorporated by reference to Exhibit 2.3 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 3.1 | | |
Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 4.1 to the Registrant’s Registration Statement on Form S-8 filed on August 4, 2021).
|
|
| 3.2 | | |
Amended and Restated By-laws of the Registrant (incorporated by reference to Exhibit 4.2 to the Registrant’s Registration Statement on Form S-8 filed on August 4, 2021).
|
|
| 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 (incorporated by reference to Exhibit 10.1 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 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 (incorporated by reference to Exhibit 10.2 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 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 (incorporated by reference to Exhibit 10.3 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 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 (incorporated by reference to Exhibit 10.4 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 10.5 | | |
Credit Agreement, dated as of August 9, 2021, among EW Intermediate Holdco, LLC, EW Holdco, LLC, the several lenders from time to time party thereto and Bank of America, N.A., as administrative agent, collateral agent and a letter of credit issuer (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on August 9, 2021).
|
|
| 10.6+ | | |
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.16 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 28, 2021).
|
|
| 10.7 | | |
Stockholders Agreement, dated as of August 4, 2021, by and among European Wax Center, Inc. and the stockholders named therein (incorporated by reference to Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.8 | | |
Exchange Agreement, dated as of August 4, 2021, by and among EWC Ventures, LLC, European Wax Center, Inc. and the holders party thereto (incorporated by reference to Exhibit 10.4 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.9 | | |
Registration Rights Agreement, dated as of August 4, 2021, by and among European Wax
|
|
|
Exhibit
Number |
| |
Description
|
|
| | | |
Center, Inc. and the holders party thereto (incorporated by reference to Exhibit 10.5 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.10 | | |
Tax Receivable Agreement, dated as of August 4, 2021, by and among European Wax Center, Inc. and the other parties thereto (incorporated by reference to Exhibit 10.6 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.11 | | |
Amended and Restated Limited Liability Company Agreement of EWC Ventures, LLC, dated as of August 4, 2021, by and among EWC Ventures, LLC and the other parties thereto (incorporated by reference to Exhibit 10.7 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.12+ | | |
Purchase Agreement, dated as of August 4, 2021, by and among EWC Ventures, LLC and the sellers named therein (incorporated by reference to Exhibit 10.8 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.13+ | | |
Purchase Agreement, dated as of August 4, 2021, by and among European Wax Center, Inc. and the sellers named therein (incorporated by reference to Exhibit 10.9 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.14+ | | |
Class B Common Stock Subscription Agreement, dated as of August 4, 2021, by and among European Wax Center, Inc. and the subscribers named therein (incorporated by reference to Exhibit 10.10 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.15+ | | |
Employment Agreement by and between EWC Ventures, LLC and David Berg, effective as of September 25, 2018 (incorporated by reference to Exhibit 10.14 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 10.16+ | | |
Employment Agreement by and between EWC Ventures, LLC and Gavin O’Connor, effective as of December 10, 2019 (incorporated by reference to Exhibit 10.15 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 10.17+ | | |
Employment Agreement by and between EWC Ventures, LLC and Jennifer Vanderveldt, effective as of November 4, 2020 (incorporated by reference to Exhibit 10.16 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 10.18+ | | |
European Wax Center, Inc. 2021 Omnibus Incentive Plan, effective as of August 4, 2021 (incorporated by reference to Exhibit 10.11 to the Registrant’s Quarterly Report on Form 10-Q filed on September 14, 2021).
|
|
| 10.19+ | | |
Form of Employee Option Award Agreement for use with the 2021 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.18 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 10.20+ | | |
Form of Employee Restricted Stock Unit Award Agreement for use with the 2021 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.19 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 21.1 | | |
Subsidiaries of the Registrant (incorporated by reference to Exhibit 21.1 to the Registrant’s Registration Statement on Form S-1 (File No. 333-257874) filed on July 13, 2021).
|
|
| 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.
|
|
| 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). | |
| 101.INS* | | | XBRL Instance Document. | |
| 101.SCH* | | | XBRL Taxonomy Extension Schema Document. | |
|
101.CAL*
|
| | XBRL Taxonomy Extension Calculation Linkbase Document. | |
|
Exhibit
Number |
| |
Description
|
|
|
101.DEF*
|
| | XBRL Taxonomy Extension Definition Linkbase Document. | |
| 101.LAB* | | | XBRL Taxonomy Extension Label Linkbase Document. | |
| | | | EUROPEAN WAX CENTER, INC. | | |||
| | | | By: | | |
Name: David P. Berg
Title: Chief Executive Officer |
|
|
Signature
|
| |
Title
|
|
|
David P. Berg
|
| |
Chief Executive Officer
(Principal Executive Officer) and Director |
|
|
Jennifer Vanderveldt
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
|
|
Cindy Thomassee
|
| |
Controller
(Principal Accounting Officer) |
|
|
Alexa Bartlett
|
| |
Director
|
|
|
Andrew Crawford
|
| |
Director
|
|
|
Signature
|
| |
Title
|
|
|
Laurie Ann Goldman
|
| |
Director
|
|
|
Shaw Joseph
|
| |
Director
|
|
|
Dorvin D. Lively
|
| |
Director
|
|