| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 26.25 | | | | | $ | 136,945,646 | | |
Underwriting discount(1)
|
| | | $ | 1.1156 | | | | | $ | 5,820,164 | | |
Proceeds, before expenses, to us
|
| | | $ | 25.1344 | | | | | $ | 59,451,857 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 25.1344 | | | | | $ | 71,673,625 | | |
|
Telsey Advisory Group
|
| |
Academy Securities
|
| |
Penserra Securities LLC
|
| |
R. Seelaus & Co., LLC
|
|
| | | | | 1 | | | |
| | | | | 21 | | | |
| | | | | 54 | | | |
| | | | | 56 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 72 | | | |
| | | | | 97 | | | |
| | | | | 116 | | | |
| | | | | 122 | | |
| | |
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
|
| | | $ | 74,752 | | | | | $ | 42,265 | | | | | $ | 56,977 | | | | | $ | 83,620 | | | | | $ | 56,977 | | |
Royalty fees
|
| | | | 32,821 | | | | | | 18,138 | | | | | | 25,674 | | | | | | 36,737 | | | | | | 25,674 | | |
Marketing fees
|
| | | | 18,326 | | | | | | 9,148 | | | | | | 13,465 | | | | | | 21,972 | | | | | | 13,465 | | |
Other revenues
|
| | | | 7,671 | | | | | | 4,535 | | | | | | 7,291 | | | | | | 11,868 | | | | | | 7,291 | | |
Total revenue
|
| | | | 133,570 | | | | | | 74,086 | | | | | | 103,407 | | | | | | 154,197 | | | | | | 103,407 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 34,296 | | | | | | 27,817 | | | | | | 35,508 | | | | | | 40,898 | | | | | | 35,508 | | |
| | |
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
|
| | | | 46,003 | | | | | | 26,016 | | | | | | 38,997 | | | | | | 64,967 | | | | | | 49,230 | | |
Advertising
|
| | | | 19,767 | | | | | | 8,893 | | | | | | 11,495 | | | | | | 21,132 | | | | | | 11,495 | | |
Depreciation and amortization
|
| | | | 15,259 | | | | | | 15,012 | | | | | | 19,582 | | | | | | 15,534 | | | | | | 19,582 | | |
Loss on disposal of assets and
non-cancellable contracts |
| | | | — | | | | | | — | | | | | | 1,044 | | | | | | 4,451 | | | | | | 1,044 | | |
Impairment of internally developed software
|
| | | | — | | | | | | — | | | | | | — | | | | | | 18,183 | | | | | | — | | |
Gain on sale of centers
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,120) | | | | | | — | | |
Total operating expenses
|
| | | | 115,325 | | | | | | 77,738 | | | | | | 106,626 | | | | | | 163,045 | | | | | | 116,859 | | |
Income (loss) from operations
|
| | | | 18,245 | | | | | | (3,652) | | | | | | (3,219) | | | | | | (8,848) | | | | | | (13,452) | | |
Interest expense
|
| | | | 18,686 | | | | | | 13,304 | | | | | | 18,276 | | | | | | 15,548 | | | | | | 8,151 | | |
Loss before income taxes
|
| | | | (441) | | | | | | (16,956) | | | | | | (21,495) | | | | | | (24,396) | | | | | | (21,603) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (441) | | | | | $ | (16,956) | | | | | $ | (21,495) | | | | | $ | (24,396) | | | | | $ | (21,603) | | |
Net income (loss) attributable to
EWC Ventures, LLC prior to Reorganization Transactions |
| | | | 10,327 | | | | | | (16,956) | | | | | | | | | | | | | | | | | | — | | |
Net loss attributable to non-controlling interests
|
| | | | (5,237) | | | | | | — | | | | | | | | | | | | | | | | | | (9,839) | | |
Net loss attributable to European Wax Center, Inc.
|
| | | $ | (5,531) | | | | | $ | — | | | | | | | | | | | | | | | | | $ | (11,764) | | |
Earnings (loss) per share to Class A common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.18) | | | | | $ | — | | | | | | | | | | | | | | | | | $ | (0.35) | | |
Weighted average number of shares of Class A common stock used in computing earnings (loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 31,370,186 | | | | | | — | | | | | | | | | | | | | | | | | | 33,735,546 | | |
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 | | | | | | | | |
| | |
European Wax Center, Inc.
Historical |
| |
EWC Ventures Historical
|
| ||||||||||||||||||
| | |
Thirty-Nine Weeks Ended
|
| |
Year Ended
|
| ||||||||||||||||||
(in thousands, except share, per share and operating data)
|
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Balance Sheet Data (at period end): | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 601,531 | | | | | | | | | | | $ | 606,900 | | | | | $ | 576,479 | | |
Total liabilities
|
| | | | 256,533 | | | | | | | | | | | | 288,877 | | | | | | 262,161 | | |
Total debt, net
|
| | | | 178,133 | | | | | | | | | | | | 265,403 | | | | | | 225,279 | | |
Cash Flow Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities
|
| | | $ | 22,229 | | | | | $ | (6,378) | | | | | $ | 1,397 | | | | | $ | 14,701 | | |
Net cash used in investing activities
|
| | | | (8,008) | | | | | | (36,986) | | | | | | (36,843) | | | | | | (40,694) | | |
Net cash (used in) provided by financing activities
|
| | | | (25,575) | | | | | | 62,479 | | | | | | 61,902 | | | | | | 27,807 | | |
Net (decrease) increase in cash
|
| | | | (11,354) | | | | | | 19,115 | | | | | | 26,456 | | | | | | 1,814 | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA(1)
|
| | | $ | 33,504 | | | | | $ | 11,360 | | | | | $ | 16,363 | | | | | $ | 6,686 | | |
Adjusted EBITDA(1)
|
| | | | 48,876 | | | | | | 14,289 | | | | | | 20,001 | | | | | | 34,005 | | |
Number of system-wide centers (at period end)
|
| | | | 833 | | | | | | 786 | | | | | | 796 | | | | | | 750 | | |
System-wide sales
|
| | | $ | 594,579 | | | | | $ | 335,183 | | | | | $ | 468,764 | | | | | $ | 687,402 | | |
Same-store sales(2)
|
| | | | 4.7% | | | | | | (39.9)% | | | | | | (35.6)% | | | | | | 9.8% | | |
New center openings
|
| | | | 37 | | | | | | 36 | | | | | | 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 loss to EBITDA to Adjusted EBITDA:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (441) | | | | | $ | (16,956) | | | | | $ | (21,495) | | | | | $ | (24,396) | | |
Interest expense
|
| | | | 18,686 | | | | | | 13,304 | | | | | | 18,276 | | | | | | 15,548 | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation
|
| | | | 1,168 | | | | | | 1,205 | | | | | | 1,649 | | | | | | 2,198 | | |
Amortization
|
| | | | 14,091 | | | | | | 13,807 | | | | | | 17,933 | | | | | | 13,336 | | |
EBITDA
|
| | | $ | 33,504 | | | | | $ | 11,360 | | | | | $ | 16,363 | | | | | $ | 6,686 | | |
Impairment of internally developed software(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 18,183 | | |
Exit costs-lease abandonment(2)
|
| | | | — | | | | | | 159 | | | | | | 159 | | | | | | 778 | | |
Corporate headquarters relocation(3)
|
| | | | — | | | | | | 671 | | | | | | 671 | | | | | | 6,097 | | |
Share-based compensation(4)
|
| | | | 7,952 | | | | | | 1,649 | | | | | | 2,052 | | | | | | 1,570 | | |
IPO-related costs(5)
|
| | | | 4,697 | | | | | | 100 | | | | | | 179 | | | | | | — | | |
IPO-related compensation expense(6)
|
| | | | 2,343 | | | | | | — | | | | | | — | | | | | | — | | |
Other compensation-related costs(7)
|
| | | | 380 | | | | | | 350 | | | | | | 577 | | | | | | 691 | | |
Adjusted EBITDA
|
| | | $ | 48,876 | | | | | $ | 14,289 | | | | | $ | 20,001 | | | | | $ | 34,005 | | |
| | |
As of September 25, 2021
|
| |||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
Cash and cash equivalents
|
| | | $ | 25,366 | | | | | $ | 24,277 | | |
Total indebtedness
|
| | | $ | 180,000 | | | | | $ | 180,000 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Class A common stock, par value $0.00001 per share
|
| | | | 0 | | | | | | 0 | | |
Class B common stock, par value $0.00001 per share
|
| | | | 0 | | | | | | 0 | | |
Additional paid-in capital
|
| | | | 157,090 | | | | | | 166,757 | | |
Accumulated deficit
|
| | | | (5,531) | | | | | | (5,531) | | |
Accumulated other comprehensive loss
|
| | | | (134) | | | | | | (134) | | |
Total stockholders’ equity
|
| | | | 151,425 | | | | | | 161,092 | | |
Non-controlling interests
|
| | | | 193,573 | | | | | | 178,860 | | |
Total equity
|
| | | | 344,998 | | | | | | 339,952 | | |
Total capitalization
|
| | | $ | 524,998 | | | | | $ | 519,952 | | |
(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
|
| | | $ | 74,752 | | | | | $ | — | | | | | $ | — | | | | | $ | 74,752 | | | | | $ | — | | | | | $ | 74,752 | | |
Royalty fees
|
| | | | 32,821 | | | | | | — | | | | | | — | | | | | | 32,821 | | | | | | — | | | | | | 32,821 | | |
Marketing fees
|
| | | | 18,326 | | | | | | — | | | | | | — | | | | | | 18,326 | | | | | | — | | | | | | 18,326 | | |
Other revenues
|
| | | | 7,671 | | | | | | — | | | | | | — | | | | | | 7,671 | | | | | | — | | | | | | 7,671 | | |
Total revenue
|
| | | | 133,570 | | | | | | — | | | | | | — | | | | | | 133,570 | | | | | | — | | | | | | 133,570 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 34,296 | | | | | | — | | | | | | — | | | | | | 34,296 | | | | | | — | | | | | | 34,296 | | |
Selling, general and administrative
|
| | | | 46,003 | | | | | | (2,774)(5) | | | | | | (2,000)(6) | | | | | | 41,229 | | | | | | — | | | | | | 41,229 | | |
Advertising
|
| | | | 19,767 | | | | | | — | | | | | | — | | | | | | 19,767 | | | | | | — | | | | | | 19,767 | | |
Depreciation and amortization
|
| | | | 15,259 | | | | | | — | | | | | | — | | | | | | 15,259 | | | | | | — | | | | | | 15,259 | | |
Total operating expenses
|
| | | | 115,325 | | | | | | (2,774) | | | | | | (2,000) | | | | | | 110,551 | | | | | | — | | | | | | 110,551 | | |
Income (loss) from operations
|
| | | | 18,245 | | | | | | 2,774 | | | | | | 2,000 | | | | | | 23,019 | | | | | | — | | | | | | 23,019 | | |
Interest expense
|
| | | | 18,686 | | | | | | — | | | | | | (14,474)(1) | | | | | | 4,212 | | | | | | | | | | | | 4,212 | | |
Income (loss) before income taxes
|
| | | | (441) | | | | | | 2,774 | | | | | | 16,474 | | | | | | 18,807 | | | | | | — | | | | | | 18,807 | | |
Income tax (benefit) expense
|
| | | | — | | | | | | —(2) | | | | | | — | | | | | | — | | | | | | —(2) | | | | | | — | | |
Net income (loss)
|
| | | $ | (441) | | | | | $ | 2,774 | | | | | $ | 16,474 | | | | | $ | 18,807 | | | | | $ | — | | | | | $ | 18,807 | | |
Net income (loss) attributable to EWC Ventures LLC prior to the Reorganization transactions
|
| | | | 10,327 | | | | | | (10,327)(7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss) attributable to non-controlling interests
|
| | | | (5,237) | | | | | | 6,708(3) | | | | | | 8,080(3) | | | | | | 9,551 | | | | | | (986)(3) | | | | | | 8,565 | | |
Net income (loss) attributable to European Wax Center, Inc.
|
| | | $ | (5,531) | | | | | $ | 6,393 | | | | | $ | 8,394 | | | | | $ | 9,256 | | | | | $ | 986 | | | | | $ | 10,242 | | |
Pro forma net income (loss) per share
data(4) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share to Class A common stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.18) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.30 | | |
Diluted
|
| | | $ | (0.18) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.30 | | |
Weighted average number of Class A common shares used in computing earnings (loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 31,370,186 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33,735,546 | | |
Diluted
|
| | | | 31,370,186 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33,897,862 | | |
(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 | | | | | $ | — | | | | | $ | 56,977 | | | | ||
Royalty fees
|
| | | | 25,674 | | | | | | — | | | | | | — | | | | | | 25,674 | | | | | | — | | | | | | 25,674 | | | | ||
Marketing fees
|
| | | | 13,465 | | | | | | — | | | | | | — | | | | | | 13,465 | | | | | | — | | | | | | 13,465 | | | | ||
Other revenues
|
| | | | 7,291 | | | | | | — | | | | | | — | | | | | | 7,291 | | | | | | — | | | | | | 7,291 | | | | ||
Total revenue
|
| | | | 103,407 | | | | | | — | | | | | | — | | | | | | 103,407 | | | | | | — | | | | | | 103,407 | | | | ||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cost of revenue
|
| | | | 35,508 | | | | | | — | | | | | | — | | | | | | 35,508 | | | | | | — | | | | | | 35,508 | | | | ||
Selling, general and administrative
|
| | | | 38,997 | | | | | | 8,233(5) | | | | | | 2,000(6) | | | | | | 49,230 | | | | | | — | | | | | | 49,230 | | | | ||
Advertising
|
| | | | 11,495 | | | | | | — | | | | | | — | | | | | | 11,495 | | | | | | — | | | | | | 11,495 | | | | ||
Depreciation and amortization
|
| | | | 19,582 | | | | | | — | | | | | | — | | | | | | 19,582 | | | | | | — | | | | | | 19,582 | | | | ||
Loss on disposal of assets and non-cancellable contracts
|
| | | | 1,044 | | | | | | — | | | | | | — | | | | | | 1,044 | | | | | | — | | | | | | 1,044 | | | | ||
Total operating expenses
|
| | | | 106,626 | | | | | | 8,233 | | | | | | 2,000 | | | | | | 116,859 | | | | | | — | | | | | | 116,859 | | | | ||
Income (loss) from operations
|
| | | | (3,219) | | | | | | (8,233) | | | | | | (2,000) | | | | | | (13,452) | | | | | | — | | | | | | (13,452) | | | | ||
Interest expense
|
| | | | 18,276 | | | | | | — | | | | | | (10,125)(1) | | | | | | 8,151 | | | | | | — | | | | | | 8,151 | | | | | |
Income (loss) before income taxes
|
| | | | (21,495) | | | | | | (8,233) | | | | | | 8,125 | | | | | | (21,603) | | | | | | — | | | | | | (21,603) | | | | ||
Income tax (benefit) expense
|
| | | | — | | | | | | —(2) | | | | | | — | | | | | | — | | | | | | —(2) | | | | | | — | | | | | |
Net income (loss)
|
| | | $ | (21,495) | | | | | $ | (8,233) | | | | | $ | 8,125 | | | | | $ | (21,603) | | | | | $ | — | | | | | $ | (21,603) | | | | ||
Net loss attributable to non-controlling interests
|
| | | | — | | | | | | (18,741)(3) | | | | | | 7,770(3) | | | | | | (10,971) | | | | | | 1,132(3) | | | | | | (9,839) | | | | ||
Net loss available to European Wax Center, Inc.
|
| | | $ | (21,495) | | | | | $ | 10,508 | | | | | $ | 355 | | | | | $ | (10,632) | | | | | $ | (1,132) | | | | | $ | (11,764) | | | | ||
Pro forma net income (loss) per share data(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Earnings (loss) per share to Class A common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.35) | | | | ||
Weighted average number of Class A
common shares used in computing earnings (loss) per share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33,735,546 | | | |
(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
|
| | | $ | 25,366 | | | | | $ | (1,089)(1)(2) | | | | | $ | 24,277 | | |
Accounts receivable, net
|
| | | | 7,312 | | | | | | — | | | | | | 7,312 | | |
Inventory
|
| | | | 18,945 | | | | | | — | | | | | | 18,945 | | |
Prepaid expenses and other current assets
|
| | | | 7,228 | | | | | | — | | | | | | 7,228 | | |
Total current assets
|
| | | | 58,851 | | | | | | (1,089) | | | | | | 57,762 | | |
Property and equipment, net
|
| | | | 3,996 | | | | | | — | | | | | | 3,996 | | |
Intangible assets, net
|
| | | | 206,747 | | | | | | — | | | | | | 206,747 | | |
Goodwill
|
| | | | 328,551 | | | | | | — | | | | | | 328,551 | | |
Other non-current assets
|
| | | | 3,386 | | | | | | — | | | | | | 3,386 | | |
Total Assets
|
| | | $ | 601,531 | | | | | $ | (1,089) | | | | | $ | 600,442 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 18,733 | | | | | $ | — | | | | | $ | 18,733 | | |
Long-term debt, current portion
|
| | | | 3,375 | | | | | | — | | | | | | 3,375 | | |
Deferred revenues, current portion
|
| | | | 2,636 | | | | | | — | | | | | | 2,636 | | |
Other current liabilities
|
| | | | 184 | | | | | | — | | | | | | 184 | | |
Total current liabilities
|
| | | | 24,928 | | | | | | — | | | | | | 24,928 | | |
Long-term debt, net
|
| | | | 174,758 | | | | | | — | | | | | | 174,758 | | |
Tax receivable agreement liability
|
| | | | 48,823 | | | | | | 3,957(3) | | | | | | 52,780 | | |
Deferred revenue, net of current portion
|
| | | | 6,785 | | | | | | — | | | | | | 6,785 | | |
Other long-term liabilities
|
| | | | 1,239 | | | | | | — | | | | | | 1,239 | | |
Total Liabilities
|
| | | | 256,533 | | | | | | 3,957 | | | | | | 260,490 | | |
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)
|
| | | | 0 | | | | | | 0(1) | | | | | | 0 | | |
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) |
| | | | 0 | | | | | | (0)(2) | | | | | | 0 | | |
Additional paid-in capital
|
| | | | 157,090 | | | | | | 9,667(5) | | | | | | 166,757 | | |
Accumulated deficit
|
| | | | (5,531) | | | | | | — | | | | | | (5,531) | | |
Accumulated other comprehensive loss
|
| | | | (134) | | | | | | — | | | | | | (134) | | |
Total stockholders’ equity attributable to EWC Inc.
|
| | | | 151,425 | | | | | | 9,667 | | | | | | 161,092 | | |
Noncontrolling interests
|
| | | | 193,573 | | | | | | (14,713)(4) | | | | | | 178,860 | | |
Total stockholders’ equity
|
| | | | 344,998 | | | | | | (5,046) | | | | | | 339,952 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 601,531 | | | | | $ | (1,089) | | | | | $ | 600,442 | | |
| | |
As of
September 25, 2021 |
| |||
Proceeds from offering, net of underwriting discounts and commissions and offering costs(1)
|
| | | $ | 58,363 | | |
Use of proceeds to purchase Class B and EWC Ventures Units(2)
|
| | | | (59,452) | | |
Adjustment related to the Tax Receivable Agreement(3)
|
| | | | (3,957) | | |
Adjustment for noncontrolling interest(4)
|
| | | | 14,713 | | |
Total Adjustments for this offering
|
| | | $ | 9,667 | | |
| | |
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)
|
| | | | 833 | | | | | | 786 | | | | | | 796 | | | | | | 750 | | |
System-wide sales
|
| | | $ | 594,579 | | | | | $ | 335,183 | | | | | $ | 468,764 | | | | | $ | 687,402 | | |
Same-store sales(1)
|
| | | | 4.7% | | | | | | (39.9)% | | | | | | (35.6)% | | | | | | 9.8% | | |
New center openings
|
| | | | 37 | | | | | | 36 | | | | | | 46 | | | | | | 38 | | |
AUV
|
| | | | | | | | | | | | | | | $ | 606 | | | | | $ | 940 | | |
| | |
For the Thirty-Nine Weeks Ended
|
| | | | | | | | | | | | | |||||||||
| | |
September 25,
2021 |
| |
September 26,
2020 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | 74,752 | | | | | $ | 42,265 | | | | | $ | 32,478 | | | | | | 76.9% | | |
Royalty fees
|
| | | | 32,821 | | | | | | 18,138 | | | | | | 14,683 | | | | | | 81.0% | | |
Marketing fees
|
| | | | 18,326 | | | | | | 9,148 | | | | | | 9,178 | | | | | | 100.3% | | |
Other revenue
|
| | | | 7,671 | | | | | | 4,535 | | | | | | 3,136 | | | | | | 69.2% | | |
Total revenue
|
| | | | 133,570 | | | | | | 74,086 | | | | | | 59,484 | | | | | | 80.3% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 34,296 | | | | | | 27,817 | | | | | | 6,479 | | | | | | 23.3% | | |
Selling, general and administrative
|
| | | | 46,003 | | | | | | 26,016 | | | | | | 19,987 | | | | | | 76.8% | | |
Advertising
|
| | | | 19,767 | | | | | | 8,893 | | | | | | 10,874 | | | | | | 122.3% | | |
Depreciation and amortization
|
| | | | 15,259 | | | | | | 15,012 | | | | | | 247 | | | | | | 1.6% | | |
Total operating expenses
|
| | | | 115,325 | | | | | | 77,738 | | | | | | 37,587 | | | | | | 48.4% | | |
Income (loss) from operations
|
| | | | 18,245 | | | | | | (3,652) | | | | | | 21,897 | | | | | | 599.6% | | |
Interest expense
|
| | | | 18,686 | | | | | | 13,304 | | | | | | 5,382 | | | | | | 40.5% | | |
Net loss
|
| | | $ | (441) | | | | | $ | (16,956) | | | | | $ | 16,515 | | | | | | 97.4% | | |
Less: net income (loss) attributable to EWC Ventures, LLC prior to the Reorganization Transactions
|
| | | | 10,327 | | | | | | (16,956) | | | | | | 27,283 | | | | | | 160.9% | | |
Less: net loss attributable to noncontrolling interests
|
| | | | (5,237) | | | | | | — | | | | | | (5,237) | | | | | | — | | |
Net loss attributable to European Wax Center, Inc.
|
| | | $ | (5,531) | | | | | $ | — | | | | | $ | (5,531) | | | | | | — | | |
| | |
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 Thirty-Nine Weeks Ended
|
| |
For the Years Ended
|
| ||||||||||||||||||
| | |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | | 56.0% | | | | | | 57.0% | | | | | | 55.1% | | | | | | 54.2% | | |
Royalty fees
|
| | | | 24.6% | | | | | | 24.5% | | | | | | 24.8% | | | | | | 23.8% | | |
Marketing fees
|
| | | | 13.7% | | | | | | 12.4% | | | | | | 13.0% | | | | | | 14.2% | | |
Other revenue
|
| | | | 5.7% | | | | | | 6.1% | | | | | | 7.1% | | | | | | 7.7% | | |
Total revenue
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 25.7% | | | | | | 37.5% | | | | | | 34.3% | | | | | | 26.5% | | |
Selling, general and administrative
|
| | | | 34.4% | | | | | | 35.1% | | | | | | 37.7% | | | | | | 42.1% | | |
Advertising
|
| | | | 14.8% | | | | | | 12.0% | | | | | | 11.1% | | | | | | 13.7% | | |
Depreciation and amortization
|
| | | | 11.4% | | | | | | 20.3% | | | | | | 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
|
| | | | 86.3% | | | | | | 104.9% | | | | | | 103.1% | | | | | | 105.7% | | |
Income (loss) from operations
|
| | | | 13.7% | | | | | | -4.9% | | | | | | -3.1% | | | | | | -5.7% | | |
| | |
For the Thirty-Nine Weeks
Ended |
| |
For the Years Ended
|
| ||||||||||||||||||
| | |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Interest expense
|
| | | | 14.0% | | | | | | 18.0% | | | | | | -17.7% | | | | | | -10.1% | | |
Net loss
|
| | | | -0.3% | | | | | | -22.9% | | | | | | -20.8% | | | | | | -15.8% | | |
Less: net income (loss) attributable to EWC Ventures, LLC prior to the Reorganization Transactions
|
| | | | 7.7% | | | | | | -22.9% | | | | | ||||||||||
Less: net loss attributable to noncontrolling interests
|
| | | | -3.9% | | | | | | — | | | | | ||||||||||
Net loss attributable to European Wax Center, Inc.
|
| | | | -4.1% | | | | | | — | | | | | ||||||||||
|
| | |
Thirty-Nine Weeks Ended
|
| |
Years Ended
|
| ||||||||||||||||||
(in thousands)
|
| |
September 25,
2021 |
| |
September 26,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Net loss
|
| | | $ | (441) | | | | | $ | (16,956) | | | | | $ | (21,495) | | | | | $ | (24,396) | | |
Interest expense
|
| | | | 18,686 | | | | | | 13,304 | | | | | | 18,276 | | | | | | 15,548 | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation
|
| | | | 1,168 | | | | | | 1,205 | | | | | | 1,649 | | | | | | 2,198 | | |
Amortization
|
| | | | 14,091 | | | | | | 13,807 | | | | | | 17,933 | | | | | | 13,336 | | |
EBITDA
|
| | | $ | 33,504 | | | | | $ | 11,360 | | | | | $ | 16,363 | | | | | $ | 6,686 | | |
Impairment of internally developed software(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 18,183 | | |
Exit costs – lease abandonment(2)
|
| | | | — | | | | | | 159 | | | | | | 159 | | | | | | 778 | | |
Corporate headquarter relocation(3)
|
| | | | — | | | | | | 671 | | | | | | 671 | | | | | | 6,097 | | |
Share-based compensation(4)
|
| | | | 7,952 | | | | | | 1,649 | | | | | | 2,052 | | | | | | 1,570 | | |
IPO-related costs(5)
|
| | | | 4,697 | | | | | | 100 | | | | | | 179 | | | | | | — | | |
IPO-related compensation expense(6)
|
| | | | 2,343 | | | | | | — | | | | | | — | | | | | | — | | |
Other compensation-related costs(7)
|
| | | | 380 | | | | | | 350 | | | | | | 577 | | | | | | 691 | | |
Adjusted EBITDA
|
| | | $ | 48,876 | | | | | $ | 14,289 | | | | | $ | 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
|
| | | $ | 22,229 | | | | | $ | (6,378) | | | | | $ | 1,397 | | | | | $ | 14,701 | | |
Investing activities
|
| | | | (8,008) | | | | | | (36,986) | | | | | | (36,843) | | | | | | (40,694) | | |
Financing activities
|
| | | | (25,575) | | | | | | 62,479 | | | | | | 61,902 | | | | | | 27,807 | | |
Net (decrease) increase in cash
|
| | | $ | (11,354) | | | | | $ | 19,115 | | | | | $ | 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 | |
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)(2) |
| |
Class A Common Stock
Owned After 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 and Other Selling Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General Atlantic Equityholders(4)
|
| | | | 33,459,747 | | | | | | 52.6% | | | | | | 2,851,617 | | | | | | 28,459,747 | | | | | | 44.7% | | | | | | 52.6% | | | | | | 44.7% | | |
EWC Founder Holdco(5)
|
| | | | 11,424,388 | | | | | | 18.0% | | | | | | — | | | | | | 11,424,388 | | | | | | 18.0% | | | | | | 18.0% | | | | | | 18.0% | | |
EWC Management Holdco(6)
|
| | | | 3,851,733 | | | | | | 6.1% | | | | | | — | | | | | | 3,634,756 | | | | | | 5.7% | | | | | | 6.1% | | | | | | 5.7% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David P. Berg(7)
|
| | | | 1,488,255 | | | | | | 2.3% | | | | | | — | | | | | | 1,388,255 | | | | | | 2.2% | | | | | | 2.3% | | | | | | 2.2% | | |
Jennifer C. Vanderveldt(7)
|
| | | | 243,841 | | | | | | * | | | | | | — | | | | | | 243,841 | | | | | | * | | | | | | * | | | | | | * | | |
Gavin M. O’Connor(7)
|
| | | | 99,765 | | | | | | * | | | | | | — | | | | | | 89,765 | | | | | | * | | | | | | * | | | | | | * | | |
Alexa Bartlett
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Crawford
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shaw Joseph
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dorvin D. Lively
|
| | | | 29,594 | | | | | | * | | | | | | — | | | | | | 29,594 | | | | | | * | | | | | | * | | | | | | * | | |
Laurie Ann Goldman
|
| | | | 10,094 | | | | | | * | | | | | | — | | | | | | 10,094 | | | | | | * | | | | | | * | | | | | | * | | |
All directors and executive officers as a group (11 persons)(7)
|
| | | | 2,843,200 | | | | | | 4.5% | | | | | | — | | | | | | 2,661,523 | | | | | | 4.2% | | | | | | 4.5% | | | | | | 4.2% | | |
| | |
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)(2) |
| |
Class A Common Stock
Owned After 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 and Other
Selling Stockholders |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General Atlantic Equityholders(4)
|
| | | | 33,459,747 | | | | | | 52.6% | | | | | | 3,297,922 | | | | | | 27,677,201 | | | | | | 43.5% | | | | | | 52.6% | | | | | | 43.5% | | |
EWC Founder Holdco(5)
|
| | | | 11,424,388 | | | | | | 18.0% | | | | | | — | | | | | | 11,424,388 | | | | | | 18.0% | | | | | | 18.0% | | | | | | 18.0% | | |
EWC Management Holdco(6)
|
| | | | 3,851,733 | | | | | | 6.1% | | | | | | — | | | | | | 3,634,756 | | | | | | 5.7% | | | | | | 6.1% | | | | | | 5.7% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David P. Berg(7)
|
| | | | 1,488,255 | | | | | | 2.3% | | | | | | — | | | | | | 1,388,255 | | | | | | 2.2% | | | | | | 2.3% | | | | | | 2.2% | | |
Jennifer C. Vanderveldt(7)
|
| | | | 243,841 | | | | | | * | | | | | | — | | | | | | 243,841 | | | | | | * | | | | | | * | | | | | | * | | |
Gavin M. O’Connor(7)
|
| | | | 99,765 | | | | | | * | | | | | | — | | | | | | 89,765 | | | | | | * | | | | | | * | | | | | | * | | |
Alexa Bartlett
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Crawford
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shaw Joseph
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dorvin D. Lively
|
| | | | 29,594 | | | | | | * | | | | | | — | | | | | | 29,594 | | | | | | * | | | | | | * | | | | | | * | | |
Laurie Ann Goldman
|
| | | | 10,094 | | | | | | * | | | | | | — | | | | | | 10,094 | | | | | | * | | | | | | * | | | | | | * | | |
All directors and executive
officers as a group (11 persons)(7) |
| | | | 2,843,200 | | | | | | 4.5% | | | | | | — | | | | | | 2,661,523 | | | | | | 4.2% | | | | | | 4.5% | | | | | | 4.2% | | |
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 | | |
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
|
| | | | 2,148,383 | | | | | $ | 54.0 | | | | | | 2,484,624 | | | | | $ | 62.4 | | |
David P. Berg
|
| | | | 100,000 | | | | | | 2.5 | | | | | | 100,000 | | | | | | 2.5 | | |
David L. Willis
|
| | | | 40,000 | | | | | | 1.0 | | | | | | 40,000 | | | | | | 1.0 | | |
Gavin M. O’Connor
|
| | | | 10,000 | | | | | | 0.3 | | | | | | 10,000 | | | | | | 0.3 | | |
Christopher K. Kobus
|
| | | | 19,777 | | | | | | 0.5 | | | | | | 19,777 | | | | | | 0.5 | | |
Jyoti A. Lynch
|
| | | | 11,900 | | | | | | 0.3 | | | | | | 11,900 | | | | | | 0.3 | | |
Underwriter
|
| |
Number
of Shares |
| |||
Morgan Stanley & Co. LLC
|
| | | | 1,331,813 | | |
BofA Securities, Inc.
|
| | | | 1,331,813 | | |
Jefferies LLC
|
| | | | 1,109,844 | | |
Citigroup Global Markets Inc.
|
| | | | 338,428 | | |
Guggenheim Securities LLC
|
| | | | 338,428 | | |
Truist Securities, Inc.
|
| | | | 338,428 | | |
Robert W. Baird & Co. Incorporated
|
| | | | 248,180 | | |
Telsey Advisory Group LLC
|
| | | | 135,370 | | |
Academy Securities, Inc.
|
| | | | 14,891 | | |
Penserra Securities LLC
|
| | | | 14,891 | | |
R. Seelaus & Co., LLC
|
| | | | 14,891 | | |
Total
|
| | | | 5,216,977 | | |
| | |
Total
|
| |||||||||||||||
| | |
Per Share
|
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | 26.25 | | | | | $ | 136,945,646 | | | | | $ | 157,487,479 | | |
Underwriting discounts and commissions to be paid by us
|
| | | $ | 1.1156 | | | | | $ | 2,638,843 | | | | | $ | 3,013,960 | | |
Underwriting discounts and commissions to be paid by the selling stockholders
|
| | | $ | 1.1156 | | | | | $ | 3,181,321 | | | | | $ | 3,679,228 | | |
Proceeds, before expenses, to us
|
| | | $ | 25.1344 | | | | | $ | 59,451,857 | | | | | $ | 67,903,066 | | |
Proceeds, before expenses, to selling stockholders
|
| | | $ | 25.1344 | | | | | $ | 71,673,625 | | | | | $ | 82,891,225 | | |
| | |
Page
|
| |||
European Wax Center, Inc. | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-11 | | | |
EWC Ventures and its Subsidiaries (Predecessor) | | | | | | | |
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | |
| | |
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 | | |
| | |
September 25,
2021 |
| |
December 26,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 25,366 | | | | | $ | 36,720 | | |
Accounts receivable, net
|
| | | | 7,312 | | | | | | 5,070 | | |
Inventory
|
| | | | 18,945 | | | | | | 10,280 | | |
Prepaid expenses and other current assets
|
| | | | 7,228 | | | | | | 4,574 | | |
Advances to related parties
|
| | | | — | | | | | | 689 | | |
Total current assets
|
| | | | 58,851 | | | | | | 57,333 | | |
Property and equipment, net
|
| | | | 3,996 | | | | | | 5,039 | | |
Intangible assets, net
|
| | | | 206,747 | | | | | | 213,267 | | |
Goodwill
|
| | | | 328,551 | | | | | | 328,551 | | |
Other non-current assets
|
| | | | 3,386 | | | | | | 2,710 | | |
Total assets
|
| | | $ | 601,531 | | | | | $ | 606,900 | | |
LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’/MEMBERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 18,733 | | | | | $ | 13,489 | | |
Long-term debt, current portion
|
| | | | 3,375 | | | | | | 2,428 | | |
Deferred revenue, current portion
|
| | | | 2,636 | | | | | | 2,351 | | |
Other current liabilities
|
| | | | 184 | | | | | | 181 | | |
Total current liabilities
|
| | | | 24,928 | | | | | | 18,449 | | |
Long-term debt, net
|
| | | | 174,758 | | | | | | 262,975 | | |
Tax receivable agreement liability
|
| | | | 48,823 | | | | | | — | | |
Deferred revenue, net of current portion
|
| | | | 6,785 | | | | | | 6,528 | | |
Other long-term liabilities
|
| | | | 1,239 | | | | | | 925 | | |
Total liabilities
|
| | | | 256,533 | | | | | | 288,877 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Mezzanine equity: | | | | | | | | | | | | | |
Class A Founders’ Units (none and 8,309,193 Class A Founders’ Units authorized, issued and outstanding as of September 25, 2021 and December 26, 2020, respectively)
|
| | | | — | | | | | | 89,240 | | |
Class D Units (none and 2,500,000 Class D Units authorized, issued and outstanding as of September 25, 2021 and
December 26, 2020, respectively; aggregate liquidation preference of $26,670 as of December 26, 2020) |
| | | | — | | | | | | 24,909 | | |
Members’ equity: | | | | | | | | | | | | | |
Class A Units (none and 26,401,089 Class A Units authorized, issued and outstanding as of September 25, 2021 and December 26, 2020, respectively)
|
| | | | — | | | | | | 265,791 | | |
Class B Unit (none and 1 Class B Unit authorized, issued and outstanding as of September 25, 2021 and December 26, 2020, respectively)
|
| | | | — | | | | | | — | | |
Class C Units (none and 1,000 Class C Units authorized, issued and outstanding as of September 25, 2021 and December 26, 2020, respectively)
|
| | | | — | | | | | | — | | |
Members’ deficit: | | | | | — | | | | | | (61,390) | | |
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)
|
| | | | 0 | | | | | | — | | |
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) |
| | | | 0 | | | | | | — | | |
Additional paid-in capital
|
| | | | 157,090 | | | | | | — | | |
Accumulated deficit
|
| | | | (5,531) | | | | | | — | | |
Accumulated other comprehensive loss
|
| | | | (134) | | | | | | (527) | | |
Total stockholders’ equity attributable to European Wax Center, Inc.
|
| | | | 151,425 | | | | | | — | | |
Noncontrolling interests
|
| | | | 193,573 | | | | | | — | | |
Total stockholders’ equity/member’s equity
|
| | | | 344,998 | | | | | | 318,023 | | |
Total liabilities, mezzanine equity and stockholders’/member’s equity
|
| | | $ | 601,531 | | | | | $ | 606,900 | | |
| | |
For the Thirteen Weeks Ended
|
| |
For the Thirty-Nine Weeks Ended
|
| ||||||||||||||||||
|
September 25,
2021 |
| |
September 26,
2020 |
| |
September 25,
2021 |
| |
September 26,
2020 |
| ||||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Product sales
|
| | | $ | 27,611 | | | | | $ | 17,082 | | | | | $ | 74,752 | | | | | $ | 42,265 | | |
Royalty fees
|
| | | | 11,941 | | | | | | 7,136 | | | | | | 32,821 | | | | | | 18,138 | | |
Marketing fees
|
| | | | 6,760 | | | | | | 4,364 | | | | | | 18,326 | | | | | | 9,148 | | |
Other revenue
|
| | | | 2,699 | | | | | | 1,868 | | | | | | 7,671 | | | | | | 4,535 | | |
Total revenue
|
| | | | 49,011 | | | | | | 30,450 | | | | | | 133,570 | | | | | | 74,086 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 12,825 | | | | | | 15,422 | | | | | | 34,296 | | | | | | 27,817 | | |
Selling, general and administrative(1)
|
| | | | 22,725 | | | | | | 9,298 | | | | | | 46,003 | | | | | | 26,016 | | |
Advertising
|
| | | | 8,368 | | | | | | 2,602 | | | | | | 19,767 | | | | | | 8,893 | | |
Depreciation and amortization
|
| | | | 4,850 | | | | | | 5,074 | | | | | | 15,259 | | | | | | 15,012 | | |
Total operating expenses
|
| | | | 48,768 | | | | | | 32,396 | | | | | | 115,325 | | | | | | 77,738 | | |
Income (loss) from operations
|
| | | | 243 | | | | | | (1,946) | | | | | | 18,245 | | | | | | (3,652) | | |
Interest expense
|
| | | | 9,515 | | | | | | 4,597 | | | | | | 18,686 | | | | | | 13,304 | | |
Loss before income taxes
|
| | | | (9,272) | | | | | | (6,543) | | | | | | (441) | | | | | | (16,956) | | |
Income tax expense(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NET LOSS
|
| | | $ | (9,272) | | | | | $ | (6,543) | | | | | $ | (441) | | | | | $ | (16,956) | | |
Less: net income (loss) attributable to EWC Ventures, LLC prior to the Reorganization Transactions
|
| | | | 1,496 | | | | | | (6,543) | | | | | | 10,327 | | | | | | (16,956) | | |
Less: net loss attributable to noncontrolling interests
|
| | | | (5,237) | | | | | | — | | | | | | (5,237) | | | | | | — | | |
NET LOSS ATTRIBUTABLE TO EUROPEAN
WAX CENTER, INC. |
| | | $ | (5,531) | | | | | $ | — | | | | | $ | (5,531) | | | | | $ | — | | |
Basic and diluted net loss per share(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock
|
| | | $ | (0.18) | | | | | | — | | | | | $ | (0.18) | | | | | | — | | |
Basic and diluted weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock
|
| | | | 31,370,186 | | | | | | — | | | | | | 31,370,186 | | | | | | — | | |
|
| | | | | ||||||||||||||||||||
(1)
Includes the following amounts paid to related parties, see Note 12
|
| | | | 17 | | | | | | 33 | | | | | | 117 | | | | | | 133 | | |
| | |
For the Thirteen Weeks Ended
|
| |
For the Thirty-Nine Weeks Ended
|
| ||||||||||||||||||
|
September 25,
2021 |
| |
September 26,
2020 |
| |
September 25,
2021 |
| |
September 26,
2020 |
| ||||||||||||||
NET LOSS
|
| | | $ | (9,272) | | | | | $ | (6,543) | | | | | $ | (441) | | | | | $ | (16,956) | | |
Items included in other comprehensive loss: | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized gain (loss) on cash flow hedge
|
| | | | (128) | | | | | | 30 | | | | | | 111 | | | | | | 107 | | |
TOTAL COMPREHENSIVE LOSS
|
| | | $ | (9,400) | | | | | $ | (6,513) | | | | | $ | (330) | | | | | $ | (16,849) | | |
Less: total comprehensive income (loss)
attributable to EWC Ventures, LLC prior to the Reorganization Transactions |
| | | | 1,339 | | | | | | (6,513) | | | | | | 10,409 | | | | | | (16,849) | | |
Less: total comprehensive loss attributable to non-controlling interests
|
| | | | (5,223) | | | | | | — | | | | | | (5,223) | | | | | | — | | |
COMPREHENSIVE LOSS ATTRIBUTABLE TO EUROPEAN WAX CENTER, INC.
|
| | | $ | (5,516) | | | | | $ | — | | | | | $ | (5,516) | | | | | $ | — | | |
| | |
For the Thirty-Nine Weeks Ended
|
| |||||||||
|
September 25, 2021
|
| |
September 26, 2020
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (441) | | | | | $ | (16,956) | | |
Adjustments to reconcile net loss to net cash provided by (used in)
operating activities: |
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 15,259 | | | | | | 15,012 | | |
Amortization of deferred financing costs
|
| | | | 924 | | | | | | 732 | | |
Loss on debt extinguishment
|
| | | | 6,313 | | | | | | — | | |
Loss on noncancellable contracts
|
| | | | — | | | | | | 280 | | |
Loss on write-down of obsolete inventory
|
| | | | — | | | | | | 6,656 | | |
Provision for bad debts
|
| | | | 616 | | | | | | — | | |
Loss on disposal of property and equipment
|
| | | | 335 | | | | | | — | | |
Equity compensation
|
| | | | 7,952 | | | | | | 1,649 | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (3,578) | | | | | | (2,219) | | |
Inventory
|
| | | | (8,665) | | | | | | 1,670 | | |
Prepaid expenses and other assets
|
| | | | (2,121) | | | | | | (1,401) | | |
Accounts payable and accrued liabilities
|
| | | | 4,665 | | | | | | (11,065) | | |
Deferred revenue
|
| | | | 542 | | | | | | (695) | | |
Other long-term liabilities
|
| | | | 428 | | | | | | (41) | | |
Net cash provided by (used in) operating activities
|
| | | | 22,229 | | | | | | (6,378) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (364) | | | | | | (2,692) | | |
Reacquisition of area representative rights
|
| | | | (7,644) | | | | | | (34,294) | | |
Net cash used in investing activities
|
| | | | (8,008) | | | | | | (36,986) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds on line of credit
|
| | | | — | | | | | | 27,000 | | |
Payments on line of credit
|
| | | | (30,000) | | | | | | — | | |
Proceeds on long-term debt
|
| | | | 179,370 | | | | | | 15,000 | | |
Principal payments on long-term debt
|
| | | | (240,553) | | | | | | (1,790) | | |
Deferred loan costs
|
| | | | (1,294) | | | | | | (764) | | |
Payments of debt extinguishment costs
|
| | | | (2,446) | | | | | | — | | |
Distributions to EWC Ventures LLC members
|
| | | | (5,198) | | | | | | (1,876) | | |
Contributions from EWC Ventures LLC members
|
| | | | — | | | | | | 24,909 | | |
Proceeds from initial public offering of Class A common stock, net of underwriting discounts and offering expenses
|
| | | | 145,953 | | | | | | — | | |
Repurchase of Class A Units
|
| | | | (942) | | | | | | — | | |
Repurchase of Class B common stock and EWC Ventures common units
|
| | | | (70,465) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (25,575) | | | | | | 62,479 | | |
Net (decrease) increase in cash
|
| | | | (11,354) | | | | | | 19,115 | | |
Cash, beginning of period
|
| | | | 36,720 | | | | | | 10,264 | | |
Cash, end of period
|
| | | $ | 25,366 | | | | | $ | 29,379 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 11,763 | | | | | $ | 12,056 | | |
Non-cash investing activities: | | | | | | | | | | | | | |
Property purchases included in accounts payable and accrued liabilities
|
| | | $ | 96 | | | | | $ | — | | |
Reacquired rights purchased included in accounts payable and accrued liabilities
|
| | | $ | — | | | | | $ | 320 | | |
Non-cash financing activities: | | | | | | | | | | | | | |
Non-cash equity distributions
|
| | | $ | 689 | | | | | $ | 122 | | |
Initial public offering expenses in accounts payable and accrued liabilities
|
| | | $ | 483 | | | | | $ | — | | |
| | |
MEZZANINE EQUITY
|
| |
STOCKHOLDERS’/MEMBERS’ EQUITY
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Member’s
Deficit |
| |
Noncontrolling
interest |
| |
Total
equity |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A
Founders’ Units |
| |
Class D Units
|
| |
Class A Units
|
| |
Class B Units
|
| |
Class C Units
|
| |
Class A Shares
|
| |
Class B Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 26, 2020
|
| | | | 8,309,193 | | | | | $ | 89,240 | | | | | | 2,500,000 | | | | | $ | 24,909 | | | | | | 26,401,089 | | | | | $ | 265,791 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (527) | | | | | $ | (61,390) | | | | | $ | — | | | | | $ | 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 | | | | | | 0 | | | | | | — | | | | | | 159 | | |
Accretion of Class A Founders’ Units to redemption value
|
| | | | — | | | | | | 31,991 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,991) | | | | | | — | | | | | | (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 | | | | | $ | — | | | | |
|
—
|
| | | | $ | — | | | | |
|
—
|
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (368) | | | | | $ | (91,979) | | | | | $ | — | | | | | $ | 172,502 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 259 | | | | | | — | | | | | | 259 | | |
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 726 | | | | | | — | | | | | | 726 | | |
Unrealized gain on cash flow hedge
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 80 | | | | | | 0 | | | | | | — | | | | | | 80 | | |
Accretion of Class A Founders’ Units to redemption value
|
| | | | — | | | | | | 30,578 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,578) | | | | | | — | | | | | | (30,578) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,729 | | | | | | — | | | | | | 7,729 | | |
Balance at June 26, 2021
|
| | | | 8,309,193 | | | | | $ | 151,809 | | | | | | 2,500,000 | | | | | $ | 24,909 | | | | | | 26,311,170 | | | | | $ | 264,849 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | |
|
—
|
| | | | $ | — | | | | |
|
—
|
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (288) | | | | | $ | (113,843) | | | | | $ | — | | | | | $ | 150,718 | | |
Equity Compensation prior to the reorganization
transactions |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 110 | | | | | | — | | | | | | 110 | | |
Distributions prior to the reorganization transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,512) | | | | | | — | | | | | | (6,512) | | |
Accretion of Class Founders’ Units to redemption value prior to reorganization transactions
|
| | | | — | | | | | | 49,834 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (49,834) | | | | | | — | | | | | | (49,834) | | |
Net income prior to reorganization
transactions |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | 1,496 | | | | | | | | | | | | 1,496 | | |
Unrealized loss on cash flow hedge prior to reorganization transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (157) | | | | | | — | | | | | | — | | | | | | (157) | | |
Effect of reorganization transactions
|
| | | | (8,309,193) | | | | | | (201,643) | | | | | | (2,500,000) | | | | | | (24,909) | | | | | | (26,311,170) | | | | | | (264,849) | | | | | | (1) | | | | | | — | | | | | | (1,000) | | | | | | — | | | | | | 21,540,982 | | | | | | 0 | | | | | | 36,740,956 | | | | | | 0 | | | | | | 123,615 | | | | | | — | | | | | | 275 | | | | | | 168,583 | | | | | | 198,928 | | | | | | 226,552 | | |
Issuance of Class A Common Stock, net of offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,829,204 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 145,470 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145,470 | | |
Repurchase of Class B Common Stock and EWC Ventures Units from selling
shareholders |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,368,414) | | | | | | (0) | | | | | | (70,465) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (70,465) | | |
Equity compensation subsequent to the reorganization transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,285 | | |
Distributions subsequent to the reorganization transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (103) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (103) | | |
Establish tax receivable agreement liability subsequent to the reorganization
transactions |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (48,823) | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (48,823) | | |
Unrealized gain on cash flow hedge subsequent
to the reorganization transactions |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | | | | | — | | | | | | 14 | | | | | | 29 | | |
Impact of change in ownership on noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 111 | | | | | | — | | | | | | 21 | | | | | | — | | | | | | (132) | | | | | | — | | |
Net loss subsequent to the reorganization transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,531) | | | | | | — | | | | | | — | | | | | | (5,237) | | | | | | (10,768) | | |
Balance at September 25, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,370,186 | | | | | | 0 | | | | | | 32,372,542 | | | | | | 0 | | | | | | 157,090 | | | | | | (5,531) | | | | | | (134) | | | | | | — | | | | | | 193,573 | | | | | | 344,998 | | |
| | |
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 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 419 | | | | | | — | | | | | | — | | | | | | 419 | | |
Other Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Contribution from issuance of
Class D Units, net of issuance costs of $91 |
| | | | — | | | | | | — | | | | | | 2,500,000 | | | | | | 24,909 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Unrealized gain on cash flow hedge
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 742 | | | | | | 742 | | |
Reduction of Class A Founders’ Units
to redemption value |
| | | | — | | | | | | (2,846) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,846 | | | | | | — | | | | | | 2,846 | | | | | | | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,372) | | | | | | — | | | | | | (11,372) | | |
Balance at June 27, 2020
|
| | | | 8,309,193 | | | | | $ | 83,653 | | | | | | 2,500,000 | | | | | $ | 24,909 | | | | | | 26,401,089 | | | | | $ | 265,791 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 433 | | | | | $ | (45,782) | | | | | $ | (658) | | | | | $ | 219,784 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 403 | | | | | | — | | | | | | — | | | | | | 403 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (207) | | | | | | — | | | | | | — | | | | | | (207) | | |
Unrealized gain on cash flow hedge
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30 | | | | | | 30 | | |
Accretion of Class A Founders’ Units
to redemption value |
| | | | — | | | | | | 6,087 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (629) | | | | | | (5,458) | | | | | | — | | | | | | (6,087) | | | | | | | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,543) | | | | | | — | | | | | | (6,543) | | |
Balance at September 26, 2020
|
| | | | 8,309,193 | | | | | $ | 89,740 | | | | | | 2,500,000 | | | | | $ | 24,909 | | | | | | 26,401,089 | | | | | $ | 265,791 | | | | | | 1 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | — | | | | | $ | (57,783) | | | | | $ | (628) | | | | | $ | 207,380 | | |
| | |
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
|
| | | | | | | | | | | | | | | | | | | | | | | | |
September 25, 2021
|
| | | $ | (416) | | | | | $ | — | | | | | $ | (416) | | | | | $ | — | | |
December 26, 2020
|
| | | $ | (527) | | | | | $ | — | | | | | $ | (527) | | | | | $ | — | | |
| | |
September 25, 2021
|
| |
December 26, 2020
|
| ||||||
Prepaid inventory
|
| | | $ | — | | | | | $ | 2,000 | | |
Prepaid insurance
|
| | | | 3,333 | | | | | | 324 | | |
Prepaid other & other current assets
|
| | | | 3,895 | | | | | | 2,250 | | |
Total
|
| | | $ | 7,228 | | | | | $ | 4,574 | | |
| | |
September 25, 2021
|
| |||||||||||||||||||||
|
Weighted Average
Remaining Useful Life (Years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||||
Franchisee relationships
|
| | | | 7.00 | | | | | $ | 114,594 | | | | | $ | (34,396) | | | | | $ | 80,198 | | |
Reacquired rights
|
| | | | 8.56 | | | | | | 76,545 | | | | | | (13,833) | | | | | | 62,712 | | |
Favorable lease assets
|
| | | | 0.47 | | | | | | 170 | | | | | | (147) | | | | | | 23 | | |
| | | | | | | | | | | 191,309 | | | | | | (48,376) | | | | | | 142,933 | | |
Indefinite-lived intangible: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade name
|
| | | | N/A | | | | | | 63,814 | | | | | | — | | | | | | 63,814 | | |
Total intangible assets
|
| | | | | | | | | $ | 255,123 | | | | | $ | (48,376) | | | | | $ | 206,747 | | |
| | |
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 | | |
Fiscal Years Ending
|
| |
Franchisee
Relationships |
| |
Reacquired
Rights |
| |
Favorable
Lease Assets |
| |||||||||
2021 (from September 26, 2021)
|
| | | $ | 2,899 | | | | | $ | 1,840 | | | | | $ | 14 | | |
2022
|
| | | | 11,595 | | | | | | 7,363 | | | | | | 9 | | |
2023
|
| | | | 11,595 | | | | | | 7,363 | | | | | | — | | |
2024
|
| | | | 11,595 | | | | | | 7,363 | | | | | | — | | |
2025
|
| | | | 11,595 | | | | | | 7,363 | | | | | | — | | |
Thereafter
|
| | | | 30,919 | | | | | | 31,420 | | | | | | — | | |
Total
|
| | | $ | 80,198 | | | | | $ | 62,712 | | | | | $ | 23 | | |
| | |
September 25, 2021
|
| |
December 26, 2020
|
| ||||||
Accounts payable
|
| | | $ | 4,201 | | | | | $ | 615 | | |
Accrued inventory
|
| | | | 3,262 | | | | | | 3,321 | | |
Accrued compensation
|
| | | | 4,258 | | | | | | 2,169 | | |
Accrued taxes and penalties
|
| | | | 1,690 | | | | | | 1,732 | | |
Accrued lease termination costs
|
| | | | 348 | | | | | | 360 | | |
Accrued technology and subscription fees
|
| | | | 534 | | | | | | 1,536 | | |
Accrued interest
|
| | | | 764 | | | | | | 1,440 | | |
Accrued professional fees
|
| | | | 2,075 | | | | | | 967 | | |
Other accrued liabilities
|
| | | | 1,601 | | | | | | 1,349 | | |
Total Accounts payable and accrued liabilities
|
| | | $ | 18,733 | | | | | $ | 13,489 | | |
| | |
September 25, 2021
|
| |
December 26, 2020
|
| ||||||
2026 Term Loan
|
| | | $ | 180,000 | | | | | $ | — | | |
Previous Term Loan
|
| | | | — | | | | | | 240,552 | | |
Previous Revolving Credit Facility
|
| | | | — | | | | | | 30,000 | | |
Less: current portion
|
| | | | (3,375) | | | | | | (2,428) | | |
Total long-term debt
|
| | | | 176,625 | | | | | | 268,124 | | |
Less: unamortized debt discount and deferred financing costs
|
| | | | (1,867) | | | | | | (5,149) | | |
Total long-term debt, net
|
| | | $ | 174,758 | | | | | $ | 262,975 | | |
| | |
Balance Sheet Classification
|
| |
September 25, 2021
|
| |
December 26, 2020
|
| ||||||
Derivatives designated as hedging instruments:
|
| | | | | | | | | | | | | | | |
Interest rate cap, current portion
|
| | Other current liabilities | | | | $ | (184) | | | | | $ | (181) | | |
Interest rate cap, non-current portion
|
| |
Other long-term liabilities
|
| | | | (232) | | | | | | (346) | | |
Total derivative liabilities designated as
hedging instruments |
| | | | | | $ | (416) | | | | | $ | (527) | | |
| | |
Net Unrealized Gain (Loss)
Recognized in OCI |
| |||||||||||||||||||||
|
Thirteen Weeks
Ended September 25, 2021 |
| |
Thirteen Weeks
Ended September 26, 2020 |
| |
Thirty-Nine
Weeks Ended September 25, 2021 |
| |
Thirty-Nine
Weeks Ended September 26, 2020 |
| ||||||||||||||
Derivatives designated as hedging instruments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate cap
|
| | | $ | (128) | | | | | $ | 30 | | | | | $ | 111 | | | | | $ | 107 | | |
Total
|
| | | $ | (128) | | | | | $ | 30 | | | | | $ | 111 | | | | | $ | 107 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at December 26, 2020
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Granted
|
| | | | 322,997 | | | | | $ | 17.00 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at September 25, 2021
|
| | | | 322,997 | | | | | $ | 17.00 | | | | | | 9.8 | | | | | $ | 3,682 | | |
Exercisable at September 25, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
For the 13 Weeks Ended
September 25, 2021 |
| |||
Expected dividend yield
|
| | | | 0.0% | | |
Expected volatility
|
| | | | 43.8% | | |
Risk-free rate
|
| | | | 0.9% | | |
Expected term (in years)
|
| | | | 6.5 | | |
| | |
Number of RSUs
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Outstanding at December 26, 2020
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 485,792 | | | | | $ | 17.24 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (3,382) | | | | | $ | 17.00 | | |
Outstanding at September 25, 2021
|
| | | | 482,410 | | | | | $ | 17.24 | | |
| | |
Thirteen Weeks
Ended September 25, 2021 |
| |
Thirteen Weeks
Ended September 26, 2020 |
| |
Thirty-Nine
Weeks Ended September 25, 2021 |
| |
Thirty-Nine
Weeks Ended September 26, 2020 |
| ||||||||||||
Class A Common Stock Options
|
| | | $ | 134 | | | | | $ | — | | | | | $ | 134 | | | | | $ | — | | |
Restricted Stock Units
|
| | | | 454 | | | | | | — | | | | | | 454 | | | | | | — | | |
Time-based Units
|
| | | | 260 | | | | | | 403 | | | | | | 817 | | | | | | 1,649 | | |
2.0x and 2.5x Units
|
| | | | 6,052 | | | | | | — | | | | | | 6,052 | | | | | | — | | |
3.0x Units
|
| | | | 495 | | | | | | — | | | | | | 495 | | | | | | — | | |
Total
|
| | | $ | 7,395 | | | | | $ | 403 | | | | | $ | 7,952 | | | | | $ | 1,649 | | |
| | |
Exit Cost
Obligation – Leases |
| |||
Exit cost obligation at December 26, 2020
|
| | | $ | 615 | | |
Accretion
|
| | | | 6 | | |
Payments
|
| | | | (273) | | |
Exit cost obligation at September 25, 2021
|
| | | $ | 348 | | |
| | |
September 25,
2021 |
| |
December 26,
2020 |
| ||||||
Accounts payable and accrued liabilities
|
| | | $ | 348 | | | | | $ | 360 | | |
Other long-term liabilities
|
| | | | — | | | | | | 255 | | |
Total exit cost obligation
|
| | | $ | 348 | | | | | $ | 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 |
| | | | (1,394) | | |
Increase, excluding amounts recognized as revenue during the period
|
| | | | 1,936 | | |
Balance at September 25, 2021
|
| | | $ | 9,421 | | |
Contract liabilities to be recognized in:
|
| |
Amount
|
| |||
2021 (from September 26, 2021)
|
| | | $ | 594 | | |
2022
|
| | | | 2,316 | | |
2023
|
| | | | 1,068 | | |
2024
|
| | | | 1,009 | | |
2025
|
| | | | 939 | | |
Thereafter
|
| | | | 3,495 | | |
Total
|
| | | $ | 9,421 | | |
| | |
September 25,
2021 |
| |
December 26,
2020 |
| ||||||
Franchise fees
|
| | | $ | 7,887 | | | | | $ | 7,542 | | |
Service revenue
|
| | | | 1,534 | | | | | | 1,337 | | |
Total deferred revenue
|
| | | | 9,421 | | | | | | 8,879 | | |
Long-term portion of deferred revenue
|
| | | | 6,785 | | | | | | 6,528 | | |
Current portion of deferred revenue
|
| | | $ | 2,636 | | | | | $ | 2,351 | | |
| | |
September 25, 2021
|
| |||||||||
|
Units Owned
|
| |
Ownership
Percentage |
| ||||||||
European Wax Center, Inc.
|
| | | | 31,370,186 | | | | | | 50.8% | | |
Noncontrolling Interest
|
| | | | 30,333,993 | | | | | | 49.2% | | |
Total
|
| | | | 61,704,179 | | | | | | 100.0% | | |
(in thousands, except for share and per share amounts)
|
| |
Period of August 4 –
September 25, 2021 |
| |||
Net loss
|
| | | $ | (10,768) | | |
Less: net loss attributable to noncontrolling interests
|
| | | | (5,237) | | |
Net loss applicable to Class A common shareholders
|
| | | $ | (5,531) | | |
Basic and diluted weighted average outstanding shares | | | | | | | |
Class A Common Stock
|
| | | | 31,370,186 | | |
Basic and diluted net loss per unit applicable to shareholders: | | | | | | | |
Class A Common Stock
|
| | | $ | (0.18) | | |
| | |
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) | | | |