8-K
0001856236false00018562362022-05-042022-05-04

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 4, 2022

 

EUROPEAN WAX CENTER, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-40714

86-3150064

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(IRS Employer

Identification No.)

 

 

 

5830 Granite Parkway, 3rd Floor

Plano, Texas

 

75024

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (469) 264-8123

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Class A common stock, par value $0.00001 per share

 

EWCZ

 

The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

On May 4, 2022, European Wax Center, Inc. issued the press release attached hereto as Exhibit 99.1 reporting its financial results for the 13 weeks ended March 26, 2022.

All of the information included in Items 2.02 and 9.01 of this report and Exhibit 99.1 hereto is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, and shall not be incorporated by reference in any filing under the Securities Act of 1933, as amended or the Exchange Act, regardless of any general incorporation language in such filings, unless expressly incorporated by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits
 

Exhibit

Number

 

Description

99.1

 

Press release reporting financial results for the 13 weeks ended March 26, 2022, issued by European Wax Center, Inc. on May 4, 2022.

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

1


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

EUROPEAN WAX CENTER, INC.

 

 

 

 

Date: May 4, 2022

 

By:

/s/ GAVIN M. O'CONNOR

 

 

 

Name: Gavin M. O'Connor

 

 

 

Title: Chief Legal Officer, Chief Human Resources Officer and Corporate Secretary

 

2


EX-99.1

EXHIBIT 99.1

European Wax Center, Inc. Reports First Quarter Fiscal 2022 Results

Opened 21 net new centers in the period

Raises fiscal 2022 outlook for revenue and profit

 

 

First Quarter Fiscal 2022 versus 2021

System-wide sales of $207.0 million increased 31.9%
Total revenue of $45.4 million increased 23.9%
Same-store sales increased 29.0%
GAAP net income of $4.0 million improved $2.9 million
Adjusted EBITDA of $15.2 million increased 20.9%
Subsequent to quarter end, completed debt refinancing with proceeds funding $3.30 per share special dividend

 

Plano, TX, May 4, 2022 - Today, European Wax Center, Inc. (NASDAQ: EWCZ), the largest and fastest-growing franchisor and operator of out-of-home waxing services in the United States, reports financial results for the 13 weeks ended March 26, 2022 compared to March 27, 2021.

 

David Berg, Chief Executive Officer of European Wax Center, Inc., stated: “We are pleased with our performance as we start fiscal 2022, including strong consumer demand for our services and continued recovery from COVID-related headwinds early in fiscal 2021. Our strategic marketing initiatives drove increased customer engagement and wax pass redemptions, generating solid performance across our network and especially in our California centers. The strength of our development pipeline, evidenced by 21 net new center openings in the first quarter, continues to give us confidence in capitalizing on our long-term goal of over 3,000 centers nationwide. Lastly, we successfully completed our refinancing at the beginning of April, allowing us to secure a flexible fixed-rate capital structure and unlock value for our shareholders in the form of a special dividend.”

 

“We are raising our expectations for the full year topline and bottom line as we continue to work towards our fiscal 2022 growth objectives that include new center growth, increasing our pipeline of wax specialists, capitalizing on our enhanced marketing and loyalty programs and optimizing our capital structure,” Mr. Berg continued. “In addition, we will continue to leverage our scale to strategically manage costs and mitigate supply chain headwinds to deliver another year of strong financial growth. We have laid a solid foundation and look forward to the many opportunities ahead.”

 

Results for the First Quarter of Fiscal 2022 versus Fiscal 2021

The Company opened 21 net new centers and ended the quarter with 874 centers, representing an increase of 8.2% versus 808 centers in the prior year period.
System-wide sales of $207.0 million grew 31.9% from $157.0 million in the prior year period, primarily driven by increased spend by guests at existing centers and net new centers opened over the past twelve months. Additionally, sales in the prior year period were constrained by COVID restrictions affecting many of our centers.
Total revenue of $45.4 million increased 23.9% from $36.7 million in the prior year period.
Same-store sales increased 29.0%.
Selling, general and administrative expenses (“SG&A”) of $15.5 million increased 39.8% from $11.1 million in the prior year period. SG&A as a percent of total revenue increased 390 basis points to 34.1%, primarily as a result of increased stock-based compensation, headcount and insurance needed to operate as a public company.
Net income of $4.0 million increased $2.9 million from $1.1 million and Adjusted Net Income of $8.6 million increased $5.7 million from $2.9 million in the prior year period.
Adjusted EBITDA of $15.2 million increased 20.9% from $12.5 million in the prior year period.

 

Balance Sheet and Cash Flow

The Company ended the first quarter with $44.2 million in cash and cash equivalents, $178.9 million in borrowings outstanding under its term loan and no outstanding borrowings under its revolving credit facility. Net cash provided by operating activities totaled $5.5 million.

 

 


 

Refinancing Transaction and Special Dividend

On April 6, 2022, the Company announced the completion of a refinancing transaction which included:

1)
$400 million of Class A-2 Fixed Rate Senior Secured Notes (the “Class A-2 Notes”) with an anticipated repayment term of five years and a fixed interest rate of 5.5% per annum, payable quarterly, and;
2)
a $40 million variable funding note facility which remains undrawn.

 

The net proceeds of $372 million from the Class A-2 Notes were used to pay transaction fees, pay off the Company’s previous term loan, and fund a special dividend of $3.30 per share to shareholders on record as of April 22, 2022. The special dividend is payable on May 6, 2022.

 

Fiscal 2022 Outlook(1)

 

Fiscal 2022 Outlook (Current)

 Fiscal 2022 Outlook (Prior)

 

New Center Openings, Net

70 to 72

70 to 72

 

System-Wide Sales

$875 million to $915 million

$870 million to $910 million

 

Total Revenue

$199 million to $209 million

$198 million to $208 million

 

Same-Store Sales(2)

9.5% to 10.5%

High Single Digits

 

Adjusted Net Income(3)

$24 million to $28.5 million

$20 million to $24 million

 

Adjusted EBITDA

$69.5 million to $72.5 million

$69 million to $72 million

 

——————————————

(1) Fiscal 2022 guidance includes a 53rd week in the fourth quarter. The Company estimates its contribution to the top and bottom line will be worth approximately one half of an average fourth quarter week. The Company's outlook assumes no meaningful change from today in consumer behavior driven by renewed concerns about the COVID-19 pandemic and no further impacts from incremental tightening in the labor market beyond what we see today.

(2) The Company’s previous outlook assumed fiscal 2022 year-over-year same-store sales growth at the high end of its long-term target of high single digits growth.

(3) Given the Company’s ownership structure and current expectations of its valuation allowance, the updated Adjusted net income outlook assumes negligible corporate tax expense for fiscal 2022. The previous outlook assumed an effective tax rate of 15%.

See “Disclosure Regarding Non-GAAP Financial Measures” and the reconciliation tables that accompany this release for a discussion and reconciliation of certain non-GAAP financial measures included in this release.


Webcast and Conference Call Information

European Wax Center, Inc. will host a conference call to discuss first quarter fiscal 2022 results today, May 4, 2022, at 5:00 p.m. ET/4:00 p.m. CT. Investors and analysts interested in participating in the conference call may dial (877) 270-2148. International callers may dial (412) 902-6510. A live webcast of the conference call will be available online at https://investors.waxcenter.com. A replay of the webcast will remain available on the website for 90 days.

 

About European Wax Center, Inc.

European Wax Center, Inc. (NASDAQ: EWCZ) is the largest and fastest-growing franchisor and operator of out-of-home waxing services in the United States providing guests with an unparalleled, professional personal care experience administered by highly trained wax specialists within the privacy of clean, individual waxing suites. European Wax Center, Inc. continues to revolutionize the waxing industry with their innovative Comfort Wax® formulated with the highest quality ingredients to make waxing a more efficient and relatively painless experience. Delivering a 360-degree guest experience, they also offer a collection of proprietary products to help enhance and extend waxing results. Founded in 2004, European Wax Center, Inc. is headquartered in Plano, Texas. Its network includes 874 centers in 44 states as of March 26, 2022. For more information, including how to receive your first wax free, please visit: https://waxcenter.com.

 

Forward-Looking Statements

This press release includes “forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements in this press release include but are not limited to European Wax Center, Inc.'s strategy, outlook and growth prospects, its operational and financial outlook for fiscal 2022 and its long-term targets and algorithm, including but not limited to statements

2

 


 

under the heading “Fiscal 2022 Outlook” and statements by European Wax Center’s executive. Words including “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “will,” or “would,” or, in each case, the negative thereof or other variations thereon or comparable terminology are intended to identify forward-looking statements. In addition, any statements or information that refer to expectations, beliefs, plans, projections, objectives, performance or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking.

 

These forward-looking statements are based on management's current expectations and beliefs. These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause the Company’s actual results, performance or achievements to be materially different results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to: potential future impacts of the COVID-19 pandemic, including from variants thereof; the operational and financial results of its franchisees; the ability of its franchisees to enter new markets, select appropriate sites for new centers or open new centers; the effectiveness of the Company’s marketing and advertising programs and the active participation of franchisees in enhancing the value of its brand; the failure of its franchisees to participate in and comply with its agreements, business model and policies; the Company’s and its franchisees’ ability to attract and retain guests; the effect of social media on the Company’s reputation; the Company’s ability to compete with other industry participants and respond to market trends and changes in consumer preferences; the effect of the Company’s planned growth on its managements, employees, information systems and internal controls; a significant failure, interruptions or security breach of the Company’s computer systems or information technology; the Company and its franchisees’ ability to attract, train, and retain talented wax specialists and managers; changes in the availability or cost of labor; the Company’s ability to retain its franchisees and to maintain the quality of existing franchisees; failure of the Company’s franchisees to implement business development plans; the ability of the Company’s limited key suppliers, including international suppliers, and distribution centers to deliver its products; changes in supply costs and decreases in the Company’s product sourcing revenue; the Company’s ability to adequately protect its intellectual property; the Company’s substantial indebtedness; the impact of paying some of the Company’s pre-IPO owners for certain tax benefits it may claim; changes in general economic and business conditions; the Company’s and its franchisees’ ability to comply with existing and future health, employment and other governmental regulations; complaints or litigation that may adversely affect the Company’s business and reputation; the seasonality of the Company’s business resulting in fluctuations in its results of operations; the impact of global crises, such as the COVID-19 pandemic on the Company’s operations and financial performance; the impact of rising interest rates on the Company’s business; the Company’s access to sources of liquidity and capital to finance its continued operations and growth strategy and the other important factors discussed under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 25, 2021 filed with the Securities and Exchange Commission (the “SEC”), as such factors may be updated from time to time in its other filings with the SEC, accessible on the SEC’s website at www.sec.gov and Investors Relations section of the Company’s website at www.waxcenter.com.

 

These and other important factors could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any forward-looking statement that the Company makes in this press release speaks only as of the date of such statement. Except as required by law, the Company does not have any obligation to update or revise, or to publicly announce any update or revision to, any of the forward-looking statements, whether as a result of new information, future events or otherwise.

 

Disclosure Regarding Non-GAAP Financial Measures

In addition to the financial measures presented in this release in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company has included certain non-GAAP financial measures in this release, including Adjusted EBITDA and Adjusted net income. Management believes these non-GAAP financial measures are useful because they enable management, investors, and others to assess the operating performance of the Company.

 

We define EBITDA as net income (loss) before interest, taxes, depreciation and amortization. We believe that EBITDA, which eliminates the impact of certain expenses that we do not believe reflect our underlying business performance, provides useful information to investors to assess the performance of our business.

 

We define Adjusted EBITDA as net income (loss) before interest, taxes, depreciation and amortization, adjusted for the impact of certain additional non-cash and other items that we do not consider in our evaluation of ongoing performance of our core operations. These items include exit costs related to leases of abandoned space, IPO-related costs, non-cash equity-based compensation expense, corporate headquarters office relocation, and other one-time expenses.

 

We define Adjusted net income (loss) as net income (loss) adjusted for the impact of certain additional non-cash and other items that we do not consider in our evaluation of ongoing performance of our core operations. These items include exit costs related to leases of abandoned space, IPO-related costs, non-cash equity-based compensation expense, corporate headquarters office relocation, debt extinguishment costs

3

 


 

and other one-time expenses. Please refer to the reconciliations of non-GAAP financial measures to their GAAP equivalents located at the end of this release.

 

This release includes forward-looking guidance for certain non-GAAP financial measures, including Adjusted EBITDA and Adjusted net income. These measures will differ from net income (loss), determined in accordance with GAAP, in ways similar to those described in the reconciliations at the end of this release. We are not able to provide, without unreasonable effort, guidance for net income (loss), determined in accordance with GAAP, or a reconciliation of guidance for Adjusted EBITDA and Adjusted net income (loss) to the most directly comparable GAAP measure because the Company is not able to predict with reasonable certainty the amount or nature of all items that will be included in net income (loss).

 

Glossary of Terms for Our Key Business Metrics

 

System-Wide Sales. System-wide sales represent sales from same day services, retail sales and cash collected from wax passes for all centers in our network, including both franchisee-owned and corporate-owned centers. While we do not record franchised center sales as revenue, our royalty revenue is calculated based on a percentage of franchised center sales, which are 6.0% of sales, net of retail product sales, as defined in the franchise agreement. This measure allows us to better assess changes in our royalty revenue, our overall center performance, the health of our brand and the strength of our market position relative to competitors. Our system-wide sales growth is driven by net new center openings as well as increases in same-store sales.

 

Same-Store Sales. Same-store sales reflect the change in year-over-year sales from services performed and retail sales for the same-store base. We define the same-store base to include those centers open for at least 52 full weeks. This measure highlights the performance of existing centers, while excluding the impact of new center openings and closures. We review same-store sales for corporate-owned centers as well as franchisee-owned centers. Same-store sales growth is driven by increases in the number of transactions and average transaction size.

 

4

 


 


EUROPEAN WAX CENTER, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share/unit and per share/unit amounts)
 

 

 

March 26,
2022

 

 

December 25,
2021

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

44,204

 

 

$

43,301

 

Accounts receivable, net

 

 

7,479

 

 

 

6,656

 

Inventory

 

 

21,007

 

 

 

19,423

 

Prepaid expenses and other current assets

 

 

6,765

 

 

 

5,927

 

Total current assets

 

 

79,455

 

 

 

75,307

 

Property and equipment, net

 

 

3,841

 

 

 

3,863

 

Operating lease right-of-use assets

 

 

6,274

 

 

 

 

Intangible assets, net

 

 

197,247

 

 

 

201,995

 

Goodwill

 

 

328,551

 

 

 

328,551

 

Other non-current assets

 

 

3,911

 

 

 

3,723

 

Total assets

 

$

619,279

 

 

$

613,439

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

17,474

 

 

$

23,155

 

Long-term debt, current portion

 

 

5,625

 

 

 

5,625

 

Deferred revenue, current portion

 

 

2,991

 

 

 

3,004

 

Operating lease liabilities, current portion

 

 

1,866

 

 

 

 

Other current liabilities

 

 

 

 

 

182

 

Total current liabilities

 

 

27,956

 

 

 

31,966

 

Long-term debt, net

 

 

171,581

 

 

 

172,607

 

Tax receivable agreement liability

 

 

60,299

 

 

 

59,167

 

Deferred revenue, net of current portion

 

 

6,701

 

 

 

6,787

 

Operating lease liabilities, net of current portion

 

 

5,188

 

 

 

 

Other long-term liabilities

 

 

1,526

 

 

 

1,671

 

Total liabilities

 

 

273,251

 

 

 

272,198

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Preferred stock ($0.00001 par value, 100,000,000 shares authorized, none issued and outstanding as of March 26, 2022 and December 25, 2021.)

 

 

 

 

 

 

Class A common stock ($0.00001 par value, 600,000,000 shares authorized, 37,038,465 and 36,932,423 shares issued and outstanding as of March 26, 2022 and December 25, 2021, respectively)

 

 

 

 

 

 

Class B common stock ($0.00001 par value, 60,000,000 shares authorized, 26,433,636 and 26,700,477 shares issued and outstanding as of March 26, 2022 and December 25, 2021, respectively)

 

 

 

 

 

 

Additional paid-in capital

 

 

184,758

 

 

 

182,919

 

Accumulated deficit

 

 

(1,602

)

 

 

(3,487

)

Accumulated other comprehensive loss

 

 

 

 

 

(45

)

       Total stockholders' equity attributable to European Wax Center, Inc.

 

 

183,156

 

 

 

179,387

 

Noncontrolling interests

 

 

162,872

 

 

 

161,854

 

Total stockholders' equity

 

 

346,028

 

 

 

341,241

 

Total liabilities and stockholders' equity

 

$

619,279

 

 

$

613,439

 

 

5

 


 

EUROPEAN WAX CENTER, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except unit and per unit amounts)

 

 

 

 

For the Thirteen Weeks Ended

 

 

 

March 26, 2022

 

 

March 27, 2021

 

REVENUE

 

 

 

 

 

 

Product sales

 

$

24,778

 

 

$

20,617

 

Royalty fees

 

 

11,385

 

 

 

8,850

 

Marketing fees

 

 

6,450

 

 

 

4,934

 

Other revenue

 

 

2,813

 

 

 

2,256

 

Total revenue

 

 

45,426

 

 

 

36,657

 

OPERATING EXPENSES

 

 

 

 

 

 

Cost of revenue

 

 

11,991

 

 

 

9,931

 

Selling, general and administrative

 

 

15,474

 

 

 

11,066

 

Advertising

 

 

6,556

 

 

 

4,884

 

Depreciation and amortization

 

 

5,060

 

 

 

5,138

 

Total operating expenses

 

 

39,081

 

 

 

31,019

 

Income from operations

 

 

6,345

 

 

 

5,638

 

Interest expense

 

 

1,507

 

 

 

4,536

 

Other expense

 

 

785

 

 

 

 

Income before income taxes

 

 

4,053

 

 

 

1,102

 

Income tax expense

 

 

27

 

 

 

 

NET INCOME

 

$

4,026

 

 

$

1,102

 

Less: net income attributable to EWC Ventures, LLC prior to the Reorganization Transactions

 

 

 

 

 

1,102

 

Less: net income attributable to noncontrolling interests

 

 

2,141

 

 

 

 

NET INCOME ATTRIBUTABLE TO EUROPEAN WAX CENTER, INC.

 

$

1,885

 

 

$

 

 

6

 


 

EUROPEAN WAX CENTER, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

 

 

 

For the Thirteen Weeks Ended

 

 

 

March 26, 2022

 

 

March 27, 2021

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

4,026

 

 

$

1,102

 

Adjustments to reconcile net income to net cash provided by (used in)
   operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

5,060

 

 

 

5,138

 

Amortization of deferred financing costs

 

 

120

 

 

 

334

 

Gain on interest rate cap

 

 

(196

)

 

 

 

Provision for inventory obsolescence

 

 

(39

)

 

 

 

Provision for bad debts

 

 

 

 

 

104

 

Remeasurement of tax receivable agreement liability

 

 

785

 

 

 

 

Equity compensation

 

 

3,335

 

 

 

298

 

Changes in assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(1,273

)

 

 

(8,206

)

Inventory

 

 

(1,546

)

 

 

(4,374

)

Prepaid expenses and other assets

 

 

(76

)

 

 

(3,479

)

Accounts payable and accrued liabilities

 

 

(4,508

)

 

 

6,962

 

Deferred revenue

 

 

(100

)

 

 

210

 

Other long-term liabilities

 

 

(115

)

 

 

(76

)

Net cash provided by (used in) operating activities

 

 

5,473

 

 

 

(1,987

)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(303

)

 

 

(224

)

Reacquisition of area representative rights

 

 

 

 

 

(4,275

)

Net cash used in investing activities

 

 

(303

)

 

 

(4,499

)

Cash flows from financing activities:

 

 

 

 

 

 

Principal payments on long-term debt

 

 

(1,125

)

 

 

(607

)

Distributions to EWC Ventures LLC members

 

 

(2,272

)

 

 

 

Contributions from EWC Ventures LLC members

 

 

 

 

 

2

 

Payment of Class A common stock offering costs

 

 

(870

)

 

 

 

Repurchase of Class A Units

 

 

 

 

 

(942

)

Net cash used in financing activities

 

 

(4,267

)

 

 

(1,547

)

Net increase (decrease) in cash

 

 

903

 

 

 

(8,033

)

Cash, beginning of period

 

 

43,301

 

 

 

36,720

 

Cash, end of period

 

$

44,204

 

 

$

28,687

 

Supplemental cash flow information:

 

 

 

 

 

 

Cash paid for interest

 

$

1,481

 

 

$

4,187

 

Cash paid for income taxes

 

$

7

 

 

$

 

Non-cash investing activities:

 

 

 

 

 

 

Property purchases included in accounts payable and accrued liabilities

 

$

75

 

 

$

 

Reacquired rights purchased included in accounts payable and accrued liabilities

 

$

 

 

$

3,381

 

 

 

7

 


 

Reconciliation of GAAP net income to Adjusted net income:

 

 

Thirteen Weeks Ended

 

 

 

March 26, 2022

 

 

March 27, 2021

 

(in thousands)

 

 

 

 

 

 

Net income

 

$

4,026

 

 

$

1,102

 

Share-based compensation(1)

 

 

3,335

 

 

 

298

 

IPO-related costs(2)

 

 

 

 

 

1,123

 

Other compensation-related costs(3)

 

 

 

 

 

337

 

Remeasurement of tax receivable agreement liability (4)

 

 

785

 

 

 

 

Other (5)

 

 

417

 

 

 

 

Adjusted net income

 

$

8,563

 

 

$

2,860

 

 

(1) Represents non-cash equity-based compensation expense.
(2) Represents legal, accounting and other costs incurred in preparation for initial public offering in fiscal year 2021.
(3) Represents costs related to reorganization driven by COVID-19 and buildup of executive leadership team in fiscal year 2021.
(4) Represents non-cash expense related to the remeasurement of our tax receivable agreement liability.

(5) Represents non-core operating expenses identified by management. For fiscal year 2022, these costs relate to executive severance.

 

Reconciliation of GAAP net income to EBITDA and Adjusted EBITDA:

 

 

Thirteen Weeks Ended

 

 

 

March 26, 2022

 

 

March 27, 2021

 

(in thousands)

 

 

 

 

 

 

Net income

 

$

4,026

 

 

$

1,102

 

Interest expense

 

 

1,507

 

 

 

4,536

 

Income tax expense

 

 

27

 

 

 

 

Depreciation and amortization

 

 

5,060

 

 

 

5,138

 

EBITDA

 

$

10,620

 

 

$

10,776

 

Share-based compensation(1)

 

 

3,335

 

 

 

298

 

IPO-related costs(2)

 

 

 

 

 

1,123

 

Other compensation-related costs(3)

 

 

 

 

 

337

 

Remeasurement of tax receivable agreement liability (4)

 

 

785

 

 

 

 

Other (5)

 

 

417

 

 

 

 

Adjusted EBITDA

 

$

15,157

 

 

$

12,534

 

Adjusted EBITDA margin

 

 

33.4

%

 

 

34.2

%

 

(1) Represents non-cash equity-based compensation expense.
(2) Represents legal, accounting and other costs incurred in preparation for initial public offering in fiscal year 2021.
(3) Represents costs related to reorganization driven by COVID-19 and buildup of executive leadership team in fiscal year 2021.
(4) Represents non-cash expense related to the remeasurement of our tax receivable agreement liability.

(5) Represents non-core operating expenses identified by management. For fiscal year 2022, these costs relate to executive severance.

 

Investor Contacts

Amir Yeganehjoo

Amir.Yeganehjoo@myewc.com

469-217-7486

 

Bethany Johns

Bethany.Johns@myewc.com

469-270-6888

 

Media Contact

Creative Media Marketing

Meredith Needle

Ewc@cmmpr.com

212-979-8884

 

 

8