UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
|
||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: (
(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 |
|
|
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 November 8, 2023, European Wax Center, Inc. (the “Company”) issued the press release attached hereto as Exhibit 99.1 reporting its financial results for the 13 and 39 weeks ended September 30, 2023.
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 (the “Securities Act”) 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 |
|
|
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: November 8, 2023 |
|
By: |
/s/ GAVIN M. O'CONNOR |
|
|
|
Name: Gavin M. O'Connor |
|
|
|
Title: Chief Administrative Officer and Corporate Secretary |
2
Exhibit 99.1
European Wax Center, Inc. Reports Third Quarter Fiscal Year 2023 Results
Updates fiscal 2023 outlook
Third Quarter Fiscal 2023 versus 2022
Plano, TX, November 8, 2023 - 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 39 weeks ended September 30, 2023.
David Willis, Chief Executive Officer of European Wax Center, Inc. stated: “The third quarter marked another period of top-line, bottom-line and unit growth for European Wax Center. Our robust unit economics continued to generate strong demand from existing franchisees who drove more than 12%-unit growth through 23 net new center openings and who continue to add to our new unit pipeline. In addition, our Wax Pass holders and routine guests remained committed to their waxing regimens and continue to represent a recurring revenue stream with consistent frequency and spend with our brand.”
Mr. Willis continued, “Despite compelling franchisee-driven unit growth and stable demand from our loyal guests, the heightened inflationary environment continued to impact visits from a portion of our less frequent guests, and our momentum entering the third quarter did not sustain through September. While trends exiting the third quarter have stabilized, we are updating our fiscal 2023 outlook to reflect lower-than-expected transactions in the third and fourth quarters to date. Importantly, we still expect to achieve meaningful organic new unit and top line growth alongside stable Adjusted EBITDA margin at the midpoint of our revised guidance. While the quarter did not materialize the way we expected, we are confident that our fundamental business model remains strong, underpinned by our category-leading position, best-in-class unit growth and consistent core guest base.”
Results for the Third Quarter of Fiscal 2023 versus Fiscal 2022
Exhibit 99.1
Year-to-Date Results through the Third Quarter of Fiscal 2023 versus Fiscal 2022
Balance Sheet and Cash Flow
The Company ended the quarter with $64.0 million in cash and cash equivalents, $6.5 million in restricted cash, $395.0 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 during the quarter.
Exhibit 99.1
Fiscal 2023 Outlook(1)
The Company updates its previous outlook for fiscal year 2023 as follows:
|
Fiscal 2023 Outlook (Current) |
Fiscal 2023 Outlook (Previous) |
New Center Openings, Net |
98 to 100 |
95 to 100 |
System-Wide Sales |
$945 million to $955 million |
$965 million to $990 million |
Total Revenue |
$217 million to $219 million |
$222 million to $229 million |
Same-Store Sales |
1.5% to 2.5% |
Mid-Single Digits |
Adjusted Net Income(2) |
$20.5 million to $21.5 million |
$22 million to $24.5 million |
Adjusted EBITDA |
$74.5 million to $76.0 million |
$77 million to $80 million |
(1) Fiscal 2022 and Fiscal 2023 each include a 53rd week in the fourth quarter. The Company estimates the 53rd week contribution to the top and bottom line is slightly less than the contribution from an average fourth quarter week. The Company’s current outlook assumes no meaningful change 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) Adjusted net income outlook assumes a 20% blended statutory tax rate for Fiscal 2023.
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.
Adjustments to Reported Non-GAAP Adjusted Net Income for the 13 and 26 Weeks Ended July 1, 2023
In the second quarter of fiscal 2023, the Company reported non-GAAP Adjusted net income of $5.8 million and $9.2 million for the 13 and 26 weeks ended July 1, 2023, respectively. Subsequent to our earnings release on August 9, 2023, the Company discovered an error in the calculation of the reported non-GAAP adjustment for income taxes which resulted in an understatement of non-GAAP Adjusted net income for the 13 and 26 weeks ended July 1, 2023. After correction of this error, non-GAAP net income for the 13 weeks ended July 1, 2023 increased from $5.8 million, as reported, to $7.1 million, as adjusted. Non-GAAP net income for the 26 weeks ended July 1, 2023 increased from $9.2 million, as reported, to $10.5 million, as adjusted. This error had no effect on the Company’s reported GAAP results for the 13 and 26 weeks ended July 1, 2023. Refer to the Reconciliation from GAAP net income to non-GAAP Adjusted net income table and related footnotes at the end of this press release for more details.
Webcast and Conference Call Information
European Wax Center, Inc. will host a conference call to discuss third quarter fiscal 2023 results today, November 8, 2023, at 8:00 a.m. ET/7:00 a.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.
Exhibit 99.1
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. European Wax Center locations perform more than 22 million services per year, providing guests with an unparalleled, professional personal care experience administered by highly trained wax specialists within the privacy of clean, individual waxing suites. The Company continues to revolutionize the waxing industry with its innovative Comfort Wax® formulated with the highest quality ingredients to make waxing a more efficient and relatively painless experience, along with its collection of proprietary products to help enhance and extend waxing results. By leading with its values – We Care About Each Other, We Do the Right Thing, We Delight Our Guests, and We Have Fun While Being Awesome – the Company is proud to be Certified™ by Great Place to Work®. European Wax Center, Inc. was founded in 2004 and is headquartered in Plano, Texas. Its network, which now includes more than 1,000 centers in 45 states, generated sales of nearly $900 million in fiscal 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 2023 and its long-term targets and algorithm, including but not limited to statements under the heading “Fiscal 2023 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 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: 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 management, employees, information systems and internal controls; the Company’s ability to retain of effectively respond to a loss of key executives; 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 31, 2022 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.
Exhibit 99.1
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, non-cash gains and losses on remeasurement of our tax receivable agreement liability, transaction costs 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, non-cash gains and losses on remeasurement of our tax receivable agreement liability, transaction 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. If a center is closed for greater than six consecutive days, the center is deemed a closed center and is excluded from the calculation of same-store sales until it has been reopened for a continuous 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
Exhibit 99.1
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.
Exhibit 99.1
EUROPEAN WAX CENTER, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share and per share amounts)
(Unaudited)
|
|
September 30, 2023 |
|
|
December 31, |
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
63,959 |
|
|
$ |
44,219 |
|
Restricted cash |
|
|
6,544 |
|
|
|
6,575 |
|
Accounts receivable, net |
|
|
6,764 |
|
|
|
6,932 |
|
Inventory, net |
|
|
21,702 |
|
|
|
23,017 |
|
Prepaid expenses and other current assets |
|
|
8,295 |
|
|
|
5,574 |
|
Total current assets |
|
|
107,264 |
|
|
|
86,317 |
|
Property and equipment, net |
|
|
2,555 |
|
|
|
2,747 |
|
Operating lease right-of-use assets |
|
|
4,292 |
|
|
|
4,899 |
|
Intangible assets, net |
|
|
168,812 |
|
|
|
183,030 |
|
Goodwill |
|
|
328,551 |
|
|
|
328,551 |
|
Deferred income taxes |
|
|
139,347 |
|
|
|
106,187 |
|
Other non-current assets |
|
|
3,561 |
|
|
|
4,301 |
|
Total assets |
|
$ |
754,382 |
|
|
$ |
716,032 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable and accrued liabilities |
|
$ |
16,462 |
|
|
$ |
18,547 |
|
Long-term debt, current portion |
|
|
4,000 |
|
|
|
4,000 |
|
Tax receivable agreement liability, current portion |
|
|
2,467 |
|
|
|
4,867 |
|
Deferred revenue, current portion |
|
|
4,313 |
|
|
|
4,084 |
|
Operating lease liabilities, current portion |
|
|
1,263 |
|
|
|
1,312 |
|
Total current liabilities |
|
|
28,505 |
|
|
|
32,810 |
|
Long-term debt, net |
|
|
371,639 |
|
|
|
370,935 |
|
Tax receivable agreement liability, net of current portion |
|
|
206,233 |
|
|
|
167,293 |
|
Deferred revenue, net of current portion |
|
|
6,850 |
|
|
|
6,901 |
|
Operating lease liabilities, net of current portion |
|
|
3,621 |
|
|
|
4,227 |
|
Other long-term liabilities |
|
|
2,063 |
|
|
|
3,562 |
|
Total liabilities |
|
|
618,911 |
|
|
|
585,728 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Stockholders’ equity: |
|
|
|
|
|
|
||
Preferred stock ($0.00001 par value, 100,000,000 shares authorized, none issued and outstanding as of September 30, 2023 and December 31, 2022.) |
|
|
— |
|
|
|
— |
|
Class A common stock ($0.00001 par value, 600,000,000 shares authorized, 51,225,048 and 45,277,325 shares issued and 50,131,924 and 44,561,685 shares outstanding as of September 30, 2023 and December 31, 2022, respectively) |
|
|
— |
|
|
|
— |
|
Class B common stock ($0.00001 par value, 60,000,000 shares authorized, 12,306,072 and 18,175,652 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively) |
|
|
— |
|
|
|
— |
|
Treasury stock, at cost 1,093,124 and 715,640 shares of Class A common stock as of September 30, 2023 and December 31, 2022, respectively |
|
|
(16,449 |
) |
|
|
(10,080 |
) |
Additional paid-in capital |
|
|
227,845 |
|
|
|
207,517 |
|
Accumulated deficit |
|
|
(111,992 |
) |
|
|
(118,437 |
) |
Total stockholders’ equity attributable to European Wax Center, Inc. |
|
|
99,404 |
|
|
|
79,000 |
|
Noncontrolling interests |
|
|
36,067 |
|
|
|
51,304 |
|
Total stockholders’ equity |
|
|
135,471 |
|
|
|
130,304 |
|
Total liabilities and stockholders’ equity |
|
$ |
754,382 |
|
|
$ |
716,032 |
|
Exhibit 99.1
EUROPEAN WAX CENTER, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands)
(Unaudited)
|
|
For the Thirteen Weeks Ended |
|
|
For the Thirty-Nine Weeks Ended |
|
||||||||||
|
|
September 30, 2023 |
|
|
September 24, 2022 |
|
|
September 30, 2023 |
|
|
September 24, 2022 |
|
||||
REVENUE |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product sales |
|
$ |
31,890 |
|
|
$ |
31,565 |
|
|
$ |
93,457 |
|
|
$ |
86,844 |
|
Royalty fees |
|
|
13,345 |
|
|
|
13,086 |
|
|
|
39,843 |
|
|
|
37,240 |
|
Marketing fees |
|
|
7,551 |
|
|
|
7,339 |
|
|
|
22,368 |
|
|
|
20,964 |
|
Other revenue |
|
|
2,931 |
|
|
|
3,054 |
|
|
|
9,031 |
|
|
|
8,780 |
|
Total revenue |
|
|
55,717 |
|
|
|
55,044 |
|
|
|
164,699 |
|
|
|
153,828 |
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of revenue |
|
|
15,721 |
|
|
|
16,313 |
|
|
|
47,078 |
|
|
|
43,168 |
|
Selling, general and administrative |
|
|
14,372 |
|
|
|
13,662 |
|
|
|
45,769 |
|
|
|
44,364 |
|
Advertising |
|
|
8,099 |
|
|
|
8,398 |
|
|
|
24,592 |
|
|
|
23,003 |
|
Depreciation and amortization |
|
|
5,040 |
|
|
|
5,059 |
|
|
|
15,148 |
|
|
|
15,173 |
|
Total operating expenses |
|
|
43,232 |
|
|
|
43,432 |
|
|
|
132,587 |
|
|
|
125,708 |
|
Income from operations |
|
|
12,485 |
|
|
|
11,612 |
|
|
|
32,112 |
|
|
|
28,120 |
|
Interest expense, net |
|
|
6,471 |
|
|
|
6,804 |
|
|
|
20,095 |
|
|
|
16,391 |
|
Other expense (income) |
|
|
36 |
|
|
|
(516 |
) |
|
|
(756 |
) |
|
|
302 |
|
Income before income taxes |
|
|
5,978 |
|
|
|
5,324 |
|
|
|
12,773 |
|
|
|
11,427 |
|
Income tax expense |
|
|
1,784 |
|
|
|
37 |
|
|
|
4,038 |
|
|
|
83 |
|
NET INCOME |
|
$ |
4,194 |
|
|
$ |
5,287 |
|
|
$ |
8,735 |
|
|
$ |
11,344 |
|
Less: net income attributable to noncontrolling interests |
|
|
1,253 |
|
|
|
1,765 |
|
|
|
2,290 |
|
|
|
4,969 |
|
NET INCOME ATTRIBUTABLE TO EUROPEAN WAX CENTER, INC. |
|
$ |
2,941 |
|
|
$ |
3,522 |
|
|
$ |
6,445 |
|
|
$ |
6,375 |
|
Exhibit 99.1
EUROPEAN WAX CENTER, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
|
|
For the Thirty-Nine Weeks Ended |
|
|||||
|
|
September 30, 2023 |
|
|
September 24, 2022 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
8,735 |
|
|
$ |
11,344 |
|
Adjustments to reconcile net income to net cash provided by |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
15,148 |
|
|
|
15,173 |
|
Amortization of deferred financing costs |
|
|
3,964 |
|
|
|
2,483 |
|
Gain on interest rate cap |
|
|
— |
|
|
|
(196 |
) |
Provision for inventory obsolescence |
|
|
(4 |
) |
|
|
(26 |
) |
Loss on debt extinguishment |
|
|
— |
|
|
|
1,957 |
|
Provision for bad debts |
|
|
105 |
|
|
|
38 |
|
Deferred income taxes |
|
|
3,825 |
|
|
|
— |
|
Remeasurement of tax receivable agreement liability |
|
|
(756 |
) |
|
|
302 |
|
Loss on disposal of property and equipment |
|
|
11 |
|
|
|
5 |
|
Equity compensation |
|
|
9,489 |
|
|
|
7,452 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(189 |
) |
|
|
(137 |
) |
Inventory, net |
|
|
1,319 |
|
|
|
(3,638 |
) |
Prepaid expenses and other assets |
|
|
(1,300 |
) |
|
|
1,101 |
|
Accounts payable and accrued liabilities |
|
|
(1,180 |
) |
|
|
(7,623 |
) |
Deferred revenue |
|
|
178 |
|
|
|
289 |
|
Other long-term liabilities |
|
|
(489 |
) |
|
|
(575 |
) |
Net cash provided by operating activities |
|
|
38,856 |
|
|
|
27,949 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
(774 |
) |
|
|
(143 |
) |
Net cash used in investing activities |
|
|
(774 |
) |
|
|
(143 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Deferred loan costs |
|
|
— |
|
|
|
(12,419 |
) |
Proceeds from long-term debt |
|
|
— |
|
|
|
384,328 |
|
Principal payments on long-term debt |
|
|
(3,000 |
) |
|
|
(181,000 |
) |
Payments of debt extinguishment costs |
|
|
— |
|
|
|
(77 |
) |
Distributions to EWC Ventures LLC members |
|
|
(2,492 |
) |
|
|
(7,280 |
) |
Payment of Class A common stock offering costs |
|
|
— |
|
|
|
(870 |
) |
Repurchase of Class A common stock |
|
|
(6,369 |
) |
|
|
— |
|
Taxes on vested restricted stock units paid by withholding shares |
|
|
(516 |
) |
|
|
(525 |
) |
Dividends to holders of Class A common stock |
|
|
— |
|
|
|
(122,227 |
) |
Dividend equivalents to holders of EWC Ventures units |
|
|
(2,787 |
) |
|
|
(82,887 |
) |
Payments pursuant to tax receivable agreement |
|
|
(3,209 |
) |
|
|
— |
|
Net cash used in financing activities |
|
|
(18,373 |
) |
|
|
(22,957 |
) |
Net increase in cash |
|
|
19,709 |
|
|
|
4,849 |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
50,794 |
|
|
|
43,301 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
70,503 |
|
|
$ |
48,150 |
|
Supplemental cash flow information: |
|
|
|
|
|
|
||
Cash paid for interest |
|
$ |
16,621 |
|
|
$ |
12,886 |
|
Cash paid for income taxes |
|
$ |
633 |
|
|
$ |
96 |
|
Non-cash investing activities: |
|
|
|
|
|
|
||
Property purchases included in accounts payable and accrued liabilities |
|
$ |
— |
|
|
$ |
5 |
|
Right-of-use assets obtained in exchange for operating lease obligations |
|
$ |
368 |
|
|
$ |
— |
|
Exhibit 99.1
Reconciliation of GAAP net income to Adjusted net income for corrections to the 13 and 26 weeks ended July 1, 2023:
|
|
For the Thirteen Weeks Ended July 1, 2023 |
|
|||||||||
|
|
As Reported |
|
|
Corrections |
|
|
As Adjusted |
|
|||
(in thousands) |
|
|
|
|
|
|
|
|
|
|||
Net income |
|
$ |
5,594 |
|
|
$ |
— |
|
|
$ |
5,594 |
|
Share-based compensation(1) |
|
|
1,826 |
|
|
|
— |
|
|
|
1,826 |
|
Remeasurement of tax receivable agreement liability (2) |
|
|
(792 |
) |
|
|
— |
|
|
|
(792 |
) |
Tax effect of adjustments to net income (3) (4) |
|
|
(863 |
) |
|
|
1,295 |
|
|
|
432 |
|
Adjusted net income |
|
$ |
5,765 |
|
|
$ |
1,295 |
|
|
$ |
7,060 |
|
|
|
|||||||||||
|
|
For the Twenty-Six Weeks Ended July 1, 2023 |
|
|||||||||
|
|
As Reported |
|
|
Corrections |
|
|
As Adjusted |
|
|||
(in thousands) |
|
|
|
|
|
|
|
|
|
|||
Net income |
|
$ |
4,541 |
|
|
$ |
— |
|
|
$ |
4,541 |
|
Share-based compensation(1) |
|
|
7,757 |
|
|
|
— |
|
|
|
7,757 |
|
Remeasurement of tax receivable agreement liability (2) |
|
|
(792 |
) |
|
|
— |
|
|
|
(792 |
) |
Tax effect of adjustments to net income (3) (4) |
|
|
(2,334 |
) |
|
|
1,295 |
|
|
|
(1,039 |
) |
Adjusted net income |
|
$ |
9,172 |
|
|
$ |
1,295 |
|
|
$ |
10,467 |
|
(1) Represents non-cash equity-based compensation expense.
(2) Represents non-cash adjustments related to the remeasurement of our tax receivable agreement liability.
(3) Represents the income tax impact of non-GAAP adjustments computed by applying our estimated blended statutory tax rate to our share of the identifies items and incorporating the effect of nondeductible and other rate impacting adjustments.
(4) For the 13 and 26 weeks ended July 1, 2023, we made a correction to the non-GAAP adjustment for income taxes of ($0.9 million) and ($2.3 million), respectively, that we reported in our earnings release on August 9, 2023. As a result, we now report non-GAAP adjustments for income taxes of $0.4 million and ($1.0 million) and Adjusted net income of $7.1 million and $10.5 million for the 13 and 26 weeks ended July 1, 2023, respectively.
Reconciliation of GAAP net income to Adjusted net income:
|
|
For the Thirteen Weeks Ended |
|
|
For the Thirty-Nine Weeks Ended |
|
||||||||||
|
|
September 30, 2023 |
|
|
September 24, 2022 |
|
|
September 30, 2023 |
|
|
September 24, 2022 |
|
||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
4,194 |
|
|
$ |
5,287 |
|
|
$ |
8,735 |
|
|
$ |
11,344 |
|
Share-based compensation(1) |
|
|
1,732 |
|
|
|
2,117 |
|
|
|
9,489 |
|
|
|
7,452 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,957 |
|
Remeasurement of tax receivable agreement liability (2) |
|
|
36 |
|
|
|
(516 |
) |
|
|
(756 |
) |
|
|
302 |
|
Transaction costs (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,406 |
|
Other (4) |
|
|
— |
|
|
|
(157 |
) |
|
|
— |
|
|
|
260 |
|
Tax effect of adjustments to net income (5) |
|
|
105 |
|
|
|
— |
|
|
|
(935 |
) |
|
|
— |
|
Adjusted net income |
|
$ |
6,067 |
|
|
$ |
6,731 |
|
|
$ |
16,533 |
|
|
$ |
22,721 |
|
(1) Represents non-cash equity-based compensation expense.
(2) Represents non-cash adjustments related to the remeasurement of our tax receivable agreement liability.
(3) 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.
(4) Represents non-core operating expenses identified by management. For fiscal year 2022 these costs relate to executive severance.
(5) Represents the income tax impact of non-GAAP adjustments computed by applying our estimated blended statutory tax rate to our share of the identifies items and incorporating the effect of nondeductible and other rate impacting adjustments.
Exhibit 99.1
Reconciliation of GAAP net income to EBITDA and Adjusted EBITDA:
|
|
For the Thirteen Weeks Ended |
|
|
For the Thirty-Nine Weeks Ended |
|
||||||||||
|
|
September 30, 2023 |
|
|
September 24, 2022 |
|
|
September 30, 2023 |
|
|
September 24, 2022 |
|
||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
4,194 |
|
|
$ |
5,287 |
|
|
$ |
8,735 |
|
|
$ |
11,344 |
|
Interest expense |
|
|
6,471 |
|
|
|
6,804 |
|
|
|
20,095 |
|
|
|
16,391 |
|
Income tax expense |
|
|
1,784 |
|
|
|
37 |
|
|
|
4,038 |
|
|
|
83 |
|
Depreciation and amortization |
|
|
5,040 |
|
|
|
5,059 |
|
|
|
15,148 |
|
|
|
15,173 |
|
EBITDA |
|
$ |
17,489 |
|
|
$ |
17,187 |
|
|
$ |
48,016 |
|
|
$ |
42,991 |
|
Share-based compensation(1) |
|
|
1,732 |
|
|
|
2,117 |
|
|
|
9,489 |
|
|
|
7,452 |
|
Remeasurement of tax receivable agreement liability (2) |
|
|
36 |
|
|
|
(516 |
) |
|
|
(756 |
) |
|
|
302 |
|
Transaction costs (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,406 |
|
Other (4) |
|
|
— |
|
|
|
(157 |
) |
|
|
— |
|
|
|
260 |
|
Adjusted EBITDA |
|
$ |
19,257 |
|
|
$ |
18,631 |
|
|
$ |
56,749 |
|
|
$ |
52,411 |
|
Adjusted EBITDA margin |
|
|
34.6 |
% |
|
|
33.8 |
% |
|
|
34.5 |
% |
|
|
34.1 |
% |
(1) Represents non-cash equity-based compensation expense.
(2) Represents non-cash adjustments related to the remeasurement of our tax receivable agreement liability.
(3) 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.
(4) Represents non-core operating expenses identified by management. For fiscal year 2022 these costs relate to executive severance.
Investor Contact
European Wax Center, Inc.
Bethany Johns
Bethany.Johns@myewc.com
469-270-6888
Media Contact
Creative Media Marketing
Carolanne Coviello
Ewc@cmmpr.com
212-979-8884 ext 209