8-K
false000185623600018562362022-08-042022-08-04

 

 

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): August 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 August 4, 2022, European Wax Center, Inc. issued the press release attached hereto as Exhibit 99.1 reporting its financial results for the 13 and 26 weeks ended June 25, 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 and 26 weeks ended June 25, 2022, issued by European Wax Center, Inc. on August 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: August 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 Second Quarter Fiscal 2022 Results

Raises full year expectations for new center openings

Reiterates fiscal 2022 financial outlook

 

 

Second Quarter Fiscal 2022 versus 2021

System-wide sales of $231.1 million increased 5.7%
Total revenue of $53.4 million increased 11.4%
Same-store sales increased 6.7%
Delivered GAAP net income of $2.0 million and Adjusted EBITDA of $18.6 million
Completed debt refinancing and issued $3.30 per share special dividend

 

Plano, TX, August 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 and 26 weeks ended June 25, 2022.

 

David Berg, Chief Executive Officer of European Wax Center, Inc., stated: “We are pleased with our performance in the first half of the year as our second quarter was in line with our expectations and reflects the continued execution of our long-term growth initiatives. Our marketing capabilities continue to drive guest retention, and we generated strong Wax Pass sales this quarter. Furthermore, we opened 19 net new centers in the second quarter, primarily fueled by our existing franchisee base that represents over 90% of expected 2022 new center openings. Our strong development pipeline continues to expand, underscoring the attractiveness of our business model and unit economics for our franchise partners. As a result, we are raising our outlook for fiscal 2022 net new center openings to 83 to 85.”

 

Mr. Berg continued, “While we are mindful of the inflationary environment and its near-term impact on the consumer, we are confident that the recurring nature of our services as well as the unparalleled experience that European Wax Center provides will remain an integral part of our guests’ personal care and beauty routines. Our guests continue to demonstrate enthusiasm for the brand, and we are excited to lead the category from a position of strength. We view the current operating environment as an opportunity to continue to grow market share.”

 

Results for the Second Quarter of Fiscal 2022 versus Fiscal 2021

The Company opened 19 net new centers and ended the quarter with 893 centers, representing an increase of 9.6% versus 815 centers in the prior year period.
System-wide sales of $231.1 million grew 5.7% from $218.5 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.
Total revenue of $53.4 million increased 11.4% from $47.9 million in the prior year period.
Same-store sales increased 6.7%.
Selling, general and administrative expenses (“SG&A”) of $15.2 million increased 24.7% from $12.2 million in the prior year period. SG&A as a percent of total revenue increased 300 basis points to 28.5%, primarily due to increased stock-based compensation and insurance needed to operate as a public company.
Interest expense of $8.1 million, including a $2.0 million loss on debt extinguishment, increased from $4.6 million in the prior year period due to a higher outstanding debt balance following the Company’s refinancing in April 2022.
Net income of $2.0 million decreased $5.7 million from $7.7 million and Adjusted Net Income of $7.4 million decreased $2.5 million from $9.9 million in the prior year period.
Adjusted EBITDA of $18.6 million decreased 5.9% from $19.8 million in the prior year period, primarily due to increased expenses needed to operate as a public company.

 

Year-to-Date Results through the Second Quarter of Fiscal 2022 versus Fiscal 2021

The Company opened 40 net new centers in the first half of fiscal 2022.
System-wide sales of $438.0 million grew 16.7% from $375.5 million in the prior year-to-date 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-to-date period were constrained by COVID restrictions affecting many of our centers.
Total revenue of $98.8 million increased 16.8% from $84.6 million in the prior year-to-date period.
Same-store sales increased 16.0%.

 


 

SG&A of $30.7 million increased 31.9% from $23.3 million in the prior year-to-date period. SG&A as a percent of total revenue increased 360 basis points to 31.1%, primarily due to increased stock-based compensation, insurance and headcount needed to operate as a public company.
Net income of $6.1 million decreased $2.8 million from $8.8 million and Adjusted Net Income of $16.0 million increased $3.2 million from $12.8 million in the prior year-to-date period.
Adjusted EBITDA of $33.8 million increased 4.5% from $32.3 million in the prior year-to-date period.

 

Balance Sheet and Cash Flow

The Company ended the second quarter with $31.2 million in cash and cash equivalents, $10.9 million in restricted cash, $400.0 million in borrowings outstanding under its senior secured notes and no outstanding borrowings under its revolving credit facility. Net cash provided by operating activities totaled $17.6 million.

 

Fiscal 2022 Outlook(1)

 

Fiscal 2022 Outlook (Current)

 Fiscal 2022 Outlook (Prior)

 

New Center Openings, Net

83 to 85

70 to 72

 

System-Wide Sales

$875 million to $915 million

$875 million to $915 million

 

Total Revenue

$199 million to $209 million

$199 million to $209 million

 

Same-Store Sales

9.5% to 10.5%

9.5% to 10.5%

 

Adjusted Net Income(2)

$24 million to $28.5 million

$24 million to $28.5 million

 

Adjusted EBITDA

$69.5 million to $72.5 million

$69.5 million to $72.5 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 inflationary pressures or the COVID-19 pandemic and no further impacts from incremental tightening in the labor market beyond what we see today.

(2) Given the Company’s ownership structure and current expectations of its valuation allowance, the Adjusted net income outlook assumes negligible corporate tax expense for fiscal 2022.

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 second quarter fiscal 2022 results today, August 4, 2022, at 5:00 p.m. ET/4:00 p.m. CT. To access the conference call dial-in information, analysts should click here to register online at least 15 minutes before the start of the call. All other participants are asked to access the earnings webcast via https://investors.waxcenter.com. A replay of the webcast will be available two hours after the call and archived on the same web page for one year.

 

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 893 centers in 45 states as of June 25, 2022. For more information, including how to receive your first wax free, please visit: https://waxcenter.com.

 

2

 


 

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 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 inflation and 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

3

 


 

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 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 and per share amounts)

(Unaudited)
 

 

 

June 25,
2022

 

 

December 25,
2021

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,190

 

 

$

43,301

 

Restricted cash

 

 

10,866

 

 

 

 

Accounts receivable, net

 

 

9,880

 

 

 

6,656

 

Inventory

 

 

22,979

 

 

 

19,423

 

Prepaid expenses and other current assets

 

 

7,033

 

 

 

5,927

 

Total current assets

 

 

81,948

 

 

 

75,307

 

Property and equipment, net

 

 

3,234

 

 

 

3,863

 

Operating lease right-of-use assets

 

 

5,748

 

 

 

 

Intangible assets, net

 

 

192,508

 

 

 

201,995

 

Goodwill

 

 

328,551

 

 

 

328,551

 

Other non-current assets

 

 

5,141

 

 

 

3,723

 

Total assets

 

$

617,130

 

 

$

613,439

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

22,475

 

 

$

23,155

 

Long-term debt, current portion

 

 

4,000

 

 

 

5,625

 

Deferred revenue, current portion

 

 

3,783

 

 

 

3,004

 

Operating lease liabilities, current portion

 

 

1,628

 

 

 

 

Other current liabilities

 

 

 

 

 

182

 

Total current liabilities

 

 

31,886

 

 

 

31,966

 

Long-term debt, net

 

 

370,489

 

 

 

172,607

 

Tax receivable agreement liability

 

 

64,399

 

 

 

59,167

 

Deferred revenue, net of current portion

 

 

6,429

 

 

 

6,787

 

Operating lease liabilities, net of current portion

 

 

4,848

 

 

 

 

Other long-term liabilities

 

 

4,932

 

 

 

1,671

 

Total liabilities

 

 

482,983

 

 

 

272,198

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

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

 

 

 

 

 

 

Class A common stock ($0.00001 par value, 600,000,000 shares authorized, 39,503,811 and 36,932,423 shares issued and outstanding as of June 25, 2022 and December 25, 2021, respectively)

 

 

 

 

 

 

Class B common stock ($0.00001 par value, 60,000,000 shares authorized, 23,943,795 and 26,700,477 shares issued and outstanding as of June 25, 2022 and December 25, 2021, respectively)

 

 

 

 

 

 

Additional paid-in capital

 

 

186,786

 

 

 

182,919

 

Accumulated deficit

 

 

(122,861

)

 

 

(3,487

)

Accumulated other comprehensive loss

 

 

 

 

 

(45

)

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

 

 

63,925

 

 

 

179,387

 

Noncontrolling interests

 

 

70,222

 

 

 

161,854

 

Total stockholders' equity

 

 

134,147

 

 

 

341,241

 

Total liabilities and stockholders' equity

 

$

617,130

 

 

$

613,439

 

 

5

 


 

EUROPEAN WAX CENTER, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands)

(Unaudited)

 

 

 

 

For the Thirteen Weeks Ended

 

 

For the Twenty-Six Weeks Ended

 

 

 

June 25, 2022

 

 

June 26, 2021

 

 

June 25, 2022

 

 

June 26, 2021

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

Product sales

 

$

30,502

 

 

$

26,524

 

 

$

55,279

 

 

$

47,141

 

Royalty fees

 

 

12,769

 

 

 

12,030

 

 

 

24,154

 

 

 

20,880

 

Marketing fees

 

 

7,175

 

 

 

6,632

 

 

 

13,626

 

 

 

11,566

 

Other revenue

 

 

2,912

 

 

 

2,716

 

 

 

5,725

 

 

 

4,972

 

Total revenue

 

 

53,358

 

 

 

47,902

 

 

 

98,784

 

 

 

84,559

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

14,864

 

 

 

11,540

 

 

 

26,854

 

 

 

21,471

 

Selling, general and administrative

 

 

15,227

 

 

 

12,212

 

 

 

30,702

 

 

 

23,278

 

Advertising

 

 

8,049

 

 

 

6,515

 

 

 

14,605

 

 

 

11,399

 

Depreciation and amortization

 

 

5,055

 

 

 

5,271

 

 

 

10,115

 

 

 

10,409

 

Total operating expenses

 

 

43,195

 

 

 

35,538

 

 

 

82,276

 

 

 

66,557

 

Income from operations

 

 

10,163

 

 

 

12,364

 

 

 

16,508

 

 

 

18,002

 

Interest expense

 

 

8,080

 

 

 

4,635

 

 

 

9,587

 

 

 

9,171

 

Other expense

 

 

33

 

 

 

 

 

 

818

 

 

 

 

Income before income taxes

 

 

2,050

 

 

 

7,729

 

 

 

6,103

 

 

 

8,831

 

Income tax expense

 

 

19

 

 

 

 

 

 

46

 

 

 

 

NET INCOME

 

$

2,031

 

 

$

7,729

 

 

$

6,057

 

 

$

8,831

 

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

 

 

 

 

 

7,729

 

 

 

 

 

 

8,831

 

Less: net income attributable to noncontrolling interests

 

 

1,063

 

 

 

 

 

 

3,204

 

 

 

 

NET INCOME ATTRIBUTABLE TO EUROPEAN WAX CENTER, INC.

 

$

968

 

 

$

 

 

$

2,853

 

 

$

 

 

6

 


 

EUROPEAN WAX CENTER, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

 

 

For the Twenty-Six Weeks Ended

 

 

 

June 25, 2022

 

 

June 26, 2021

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

6,057

 

 

$

8,831

 

Adjustments to reconcile net income to net cash provided by
   operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

10,115

 

 

 

10,409

 

Amortization of deferred financing costs

 

 

1,229

 

 

 

684

 

Gain on interest rate cap

 

 

(196

)

 

 

 

Provision for inventory obsolescence

 

 

(125

)

 

 

 

Loss on debt extinguishment

 

 

1,957

 

 

 

 

Provision for bad debts

 

 

 

 

 

405

 

Remeasurement of tax receivable agreement liability

 

 

818

 

 

 

 

Equity compensation

 

 

5,335

 

 

 

557

 

Changes in assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(3,674

)

 

 

(6,712

)

Inventory

 

 

(3,431

)

 

 

(9,520

)

Prepaid expenses and other assets

 

 

212

 

 

 

(7,562

)

Accounts payable and accrued liabilities

 

 

(964

)

 

 

10,260

 

Deferred revenue

 

 

421

 

 

 

674

 

Other long-term liabilities

 

 

(146

)

 

 

(166

)

Net cash provided by operating activities

 

 

17,608

 

 

 

7,860

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(82

)

 

 

(323

)

Reacquisition of area representative rights

 

 

 

 

 

(7,594

)

Net cash used in investing activities

 

 

(82

)

 

 

(7,917

)

Cash flows from financing activities:

 

 

 

 

 

 

Deferred loan costs

 

 

(12,419

)

 

 

 

Proceeds from long-term debt

 

 

384,328

 

 

 

 

Principal payments on long-term debt

 

 

(180,000

)

 

 

(1,214

)

Payments of debt extinguishment costs

 

 

(77

)

 

 

 

Distributions to EWC Ventures LLC members

 

 

(4,760

)

 

 

 

Contributions from EWC Ventures LLC members

 

 

 

 

 

728

 

Payment of Class A common stock offering costs

 

 

(870

)

 

 

 

Repurchase of Class A Units

 

 

 

 

 

(942

)

Dividends to holders of Class A common stock

 

 

(122,227

)

 

 

 

Dividend equivalents to holders of EWC Ventures units

 

 

(82,746

)

 

 

 

Net cash used in financing activities

 

 

(18,771

)

 

 

(1,428

)

Net decrease in cash

 

 

(1,245

)

 

 

(1,485

)

Cash, cash equivalents and restricted cash beginning of period

 

 

43,301

 

 

 

36,720

 

Cash, cash equivalents and restricted cash, end of period

 

$

42,056

 

 

$

35,235

 

Supplemental cash flow information:

 

 

 

 

 

 

Cash paid for interest

 

$

3,042

 

 

$

8,362

 

Cash paid for income taxes

 

$

26

 

 

$

 

Non-cash investing activities:

 

 

 

 

 

 

Property purchases included in accounts payable and accrued liabilities

 

$

5

 

 

$

 

Reacquired rights purchased included in accounts payable and accrued liabilities

 

$

 

 

$

50

 

 

7

 


 

Reconciliation of GAAP net income to Adjusted net income:

 

 

For the Thirteen Weeks Ended

 

 

For the Twenty-Six Weeks Ended

 

 

 

June 25, 2022

 

 

June 26, 2021

 

 

June 25, 2022

 

 

June 26, 2021

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,031

 

 

$

7,729

 

 

$

6,057

 

 

$

8,831

 

Share-based compensation(1)

 

 

2,000

 

 

 

259

 

 

 

5,335

 

 

 

557

 

IPO-related costs(2)

 

 

 

 

 

1,859

 

 

 

 

 

 

2,982

 

Other compensation-related costs(3)

 

 

 

 

 

43

 

 

 

 

 

 

380

 

Loss on extinguishment of debt

 

 

1,957

 

 

 

 

 

 

1,957

 

 

 

 

Remeasurement of tax receivable agreement liability (4)

 

 

33

 

 

 

 

 

 

818

 

 

 

 

Transaction costs (5)

 

 

1,406

 

 

 

 

 

 

1,406

 

 

 

 

Other (6)

 

 

 

 

 

 

 

 

417

 

 

 

 

Adjusted net income

 

$

7,427

 

 

$

9,890

 

 

$

15,990

 

 

$

12,750

 

 

(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 costs related to our secondary offering of Class A common stock by selling stockholders and certain costs incurred in connection with our securitization transaction.

(6) 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:

 

 

For the Thirteen Weeks Ended

 

 

For the Twenty-Six Weeks Ended

 

 

 

June 25, 2022

 

 

June 26, 2021

 

 

June 25, 2022

 

 

June 26, 2021

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,031

 

 

$

7,729

 

 

$

6,057

 

 

$

8,831

 

Interest expense

 

 

8,080

 

 

 

4,635

 

 

 

9,587

 

 

 

9,171

 

Income tax expense

 

 

19

 

 

 

 

 

 

46

 

 

 

 

Depreciation and amortization

 

 

5,055

 

 

 

5,271

 

 

 

10,115

 

 

 

10,409

 

EBITDA

 

$

15,185

 

 

$

17,635

 

 

$

25,805

 

 

$

28,411

 

Share-based compensation(1)

 

 

2,000

 

 

 

259

 

 

 

5,335

 

 

 

557

 

IPO-related costs(2)

 

 

 

 

 

1,859

 

 

 

 

 

 

2,982

 

Other compensation-related costs(3)

 

 

 

 

 

43

 

 

 

 

 

 

380

 

Remeasurement of tax receivable agreement liability (4)

 

 

33

 

 

 

 

 

 

818

 

 

 

 

Transaction costs (5)

 

 

1,406

 

 

 

 

 

 

1,406

 

 

 

 

Other (6)

 

 

 

 

 

 

 

 

417

 

 

 

 

Adjusted EBITDA

 

$

18,624

 

 

$

19,796

 

 

$

33,781

 

 

$

32,330

 

Adjusted EBITDA margin

 

 

34.9

%

 

 

41.3

%

 

 

34.2

%

 

 

38.2

%

 

(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 costs related to our secondary offering of Class A common stock by selling stockholders and certain costs incurred in connection with our securitization transaction.

(6) 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

 

8

 


 

Media Contact

Creative Media Marketing

Meredith Needle

Ewc@cmmpr.com

212-979-8884

9