- Total revenue of $21.1 million
versus $28.0 million in Q1
2021
- Adjusted EBITDA of $2.9
million versus $6.4 million in
Q1 2021(1)
- Net loss of ($0.6) million
compared with net income of $1.6
million in Q1 2021
- Adjusted Free Cash Flow of $3.7
million versus $1.6 million in
Q1 2021(1)
- Cash provided by operating activities of $3.7 million versus $1.7
million in Q1 2021
VAUGHAN, ON, May 12, 2022
/CNW/ - MAV Beauty Brands Inc. ("MAV Beauty Brands" or the
"Company"), a global personal care company, today announced its
financial results for the three months ended March 31, 2022. Unless otherwise indicated, all
amounts are expressed in U.S. dollars. Certain metrics, including
those expressed on an adjusted basis, are non-IFRS measures (see
"Non-IFRS Measures" below).
"As we work to stabilize our business results in 2022, it was
unfortunate to experience a significant cyber security induced
disruption to our third-party logistics network, which had a
meaningful negative impact on our revenue in the period," said
Serge Jureidini, President & CEO
of MAV Beauty Brands. "Our team responded quickly and cohesively to
navigate the issue and restore normal operating levels. While Q1
sales results were affected by this event as well the continued
below market performance, we were encouraged by the sequential
improvements in gross margin and free cash flow. Looking ahead, our
focus returns entirely to enhanced execution across the business
and building the desirability of our brands. We move forward with
confidence in the fundamental strengths of our platform and believe
the steps we are taking will, over time, translate to improved and
more consistent performance."
Selected Financial
Highlights(1)(2)(3)
(in thousands of US
dollars except per share amounts) (unaudited)
|
Q1
2022
|
Q1
2021
|
|
|
|
Revenue
|
21,137
|
27,998
|
Gross
profit
|
9,317
|
12,952
|
Net income (loss)
for the period
|
(632)
|
1,575
|
Earnings (loss) per
Share (basic)
|
(0.02)
|
0.04
|
Adjusted
EBITDA
|
2,873
|
6,433
|
Cash flow from
operating activities
|
3,728
|
1,745
|
Adjusted Free Cash
Flow
|
3,681
|
1,635
|
Adjusted Net
Income
|
86
|
2,619
|
Adjusted Earnings
per Share (diluted)
|
0.00
|
0.06
|
|
|
(1)
|
EBITDA (used below),
Adjusted EBITDA, Free Cash Flow, Adjusted Free Cash Flow, Adjusted
Net Income, Adjusted Earnings per Share, and Net Debt (used below)
are each non-IFRS measures and are not earning measures recognized
by IFRS. Further information about non-IFRS measures and
definitions of the non-IFRS measures used in this press release can
be found under the heading "Non-IFRS Measures" in this press
release. Reconciliations of non-IFRS measures to the relevant
reported measures prepared in accordance with IFRS can be found in
this press release under the headings "Q1 2022 Compared to Q1
2021". See also the heading "How We Assess the Performance of Our
Business" on page 7, and the heading "Non-IFRS Measures" on page 9
of our Management's Discussion and Analysis for the three-month
periods ended March 31, 2022.
|
(2)
|
Certain comparative
figures have been revised to reclassify compliance charges that
were previously recorded in selling and administrative expenses to
revenue to conform with IFRS 15 and the financial presentation
adopted for the current period.
|
(3)
|
Earnings per share
(basic) calculation does not include the impact of 2,463,963 common
shares of the Company issuable upon the exchange of the units
issued as part of The Mane Choice
acquisition.
|
Q1 2022 Business and Financial
Review
Q1 2022 total revenue was to $21.1
million, compared to $28.0
million in Q1 2021. For the Canada/US region, revenue decreased by 25.4%
to $19.9 million in Q1 2022, compared
to $26.6 million in Q1 2021. The
revenue decrease over Q1 2021 reflects the impact of net
distribution losses in combination with retail velocity variances
and inventory adjustments. A portion of the year-over-year revenue
decrease also reflects the previously disclosed impact from a
cyber security breach at the Company's primary third-party
logistics partner in February 2022.
This significantly affected order outflow capabilities in the
quarter and resulted in a shift of shipments into Q2 2022, as well
as the loss of certain sales orders. The Company immediately put in
place a remediation plan to ensure continuity through alternate
partners in the U.S. and Canada,
and, as of April 2022, the Company
has returned to pre-incident operating levels. For the
International region, revenue decreased by 8.1% to $1.3 million in Q1 2022, compared to $1.4 million in Q1 2021.
Gross profit declined to $9.3
million in Q1 2022, compared to $13.0
million in Q1 2021, as a result of lower revenue. Gross
profit margin was 44.1% in Q1 2022, a decrease from 46.3% in Q1
2021; however, gross margins improved sequentially from 38.9%
reported in Q4 2021. The decline in gross profit margin relative to
the comparable period in 2021 primarily reflects an increase in
supply chain input costs and trade spend, including non-compliance
charges. To mitigate the impact of these, the Company recently
implemented price increases on certain products and is also
pursuing procurement cost saving initiatives.
Adjusted EBITDA(1) decreased to $2.9 million in Q1 2022, from $6.4 million in Q1 2021. In Q1 2022, the Company
reported a net loss of ($0.6)
million, versus net income of $1.6
million in Q1 2021. Adjusted Net Income(1)
decreased to $0.1 million, compared
with Adjusted Net Income(1) of $2.6 million in Q1 2021, due to the factors
discussed above. Adjusted Earnings Per Share
(Diluted)(1) was $0.00 per share in Q1 2022, compared with
$0.06 per share in Q1 2021.
Cash flow from operations was $3.7
million in Q1 2022, up from $1.7
million in Q1 2021, and Adjusted Free Cash
Flow(1) increased to $3.7
million in Q1 2022, compared to $1.7
million in Q1 2021. The year-over-year improvement was
mainly attributable to the increase in cash flow from operating
activities. At quarter end, Net Debt(1) was
$118.7 million, a decrease of
$2.8 million from $121.5 million as at December 31, 2021, and cash was $13.2 million.
Financial Statements and
Management's Discussion and Analysis
The Company's audited condensed consolidated interim
financial statements and Management's Discussion and Analysis for
the three-month period ended March 31,
2022 are available under the Company's profile on SEDAR at
www.sedar.com and on MAV Beauty Brands' investor relations website
at investors.mavbeautybrands.com.
Conference Call &
Webcast
MAV Beauty Brands will host a conference call to discuss its
Fiscal 2022 first quarter financial results at 8:30 a.m. EDT on May 12,
2022. To participate in the call, dial 647-794-4605 or
888-204-4368 using the conference ID 5900167. The audio webcast can
be accessed at investors.mavbeautybrands.comhttps://bit.ly/2mutHer.
Listeners should access the webcast or call 10-15 minutes before
the start time to ensure they are connected.
About MAV Beauty Brands
(TSX:MAV)
MAV Beauty Brands is a global personal care platform focused on
acquiring great independent brands and helping these brands to
scale and win market share. We have built an operating platform to
build brands through expanded distribution, innovation, and
marketing. Today, we have a diversified portfolio of four
complementary personal care brands – Marc
Anthony, Renpure, Cake Beauty and The Mane Choice – offering
premium quality hair care, body care and beauty products. These
products are sold in over 25 countries around the world and many of
the world's largest retailers.
Non–IFRS Measures
This press release makes reference to certain non–IFRS measures.
These measures are not recognized measures under IFRS, do not have
a standardized meaning prescribed by IFRS and are therefore
unlikely to be comparable to similar measures presented by other
companies. Rather, these measures are provided as additional
information to complement those IFRS measures by providing further
understanding of our results of operations from management's
perspective. Accordingly, these measures should not be considered
in isolation nor as a substitute for analysis of our financial
information reported under IFRS. We use non–IFRS measures including
"Adjusted Earnings Per Share (Diluted)", "Adjusted EBITDA",
"Adjusted Free Cash Flow", "Adjusted Net Income", "EBITDA", "Free
Cash Flow" and "Net Debt". These non–IFRS measures are used to
provide investors with supplemental measures of our operating
performance and thus highlight trends in our core business that may
not otherwise be apparent when relying solely on IFRS financial
measures. We also believe that securities analysts, investors, and
other interested parties frequently use non–IFRS measures in the
evaluation of issuers. Our management also uses non–IFRS measures
in order to facilitate operating performance comparisons from
period to period, to prepare annual operating budgets and to
determine components of management compensation. Definitions and
reconciliations of non-IFRS measures to the relevant reported
measures prepared in accordance with IFRS can be found under the
headings "Non-IFRS Measures" and "Q1 2022 Compared to Q1 2021" in
this press release. See also our Management's Discussion and
Analysis under the headings "How We Assess the Performance of Our
Business" on page 7, and "Non-IFRS Measures" on page 9.
"Adjusted Earnings Per Share (Diluted)" is computed
similarly to basic earnings per share except that the weighted
average number of shares outstanding is increased to include
additional shares for the assumed conversion of preference shares,
proportionate voting shares, and exchangeable shares and exercise
of stock options, if dilutive. The average number of shares is
calculated by assuming that outstanding conversions were exercised
and that the proceeds from such exercises were used to acquire
common shares at the average market price during the reporting
period. We believe Adjusted Earnings Per Share (Diluted) is a
useful measure to assess the performance of our Company as it
provides meaningful operating results per diluted share and
facilitates period-to-period operating comparisons.
"Adjusted EBITDA" represents, for the applicable
period, EBITDA before certain expenses, costs, charges or benefits
incurred in such period which in management's view are not
indicative of continuing operations, including:
(i) integration, restructuring, and other costs;
(ii) purchase accounting adjustments; (iii) share–based
compensation; (iv) impairment of goodwill; and (v) unrealized
foreign exchange (loss) gain. We believe Adjusted EBITDA is a
useful measure to assess the performance of our Company as it
provides meaningful operating results and facilitates
period-to-period operating comparisons.
"Adjusted Free Cash Flow" is calculated as Free Cash Flow
adjusted to add back acquisition related costs which are included
in cash provided by operating activities. We believe Adjusted free
cash flow is a useful measure to assess the Company's ability to
repay debt, finance strategic business acquisitions and
investments, pay dividends and repurchase shares. It also
facilitates period-to-period comparisons.
"Adjusted Net Income" represents, for the applicable
period, net income (loss) as adjusted to add back or deduct, as
applicable, certain expenses, costs, charges or benefits incurred
in such period which in management's view are not indicative of
continuing operations, including: (i) integration,
restructuring, and other costs; (ii) purchase accounting
adjustments; (iii) share–based compensation; (iv) impairment
of goodwill; (v) unrealized foreign exchange loss (gain); and
(vi) tax impacts of the aforementioned adjustments (based on
annual effective tax rate). We believe Adjusted Net Income is
a useful measure to assess the performance of our Company as it
provides meaningful operating results and facilitates
period-to-period operating comparisons.
"EBITDA" represents net income (loss) for the period
before: (i) income tax expense (recovery); (ii) interest
and accretion; and (iii) amortization and depreciation.
''Free Cash Flow'' represents, for the applicable period,
cash provided by operating activities less cash used to purchase
property and equipment. Free cash flow is a key metric used by the
investing community that measures the Company's ability to repay
debt, finance strategic business acquisitions and investments, pay
dividends and repurchase shares.
"Net Debt" is calculated as long-term debt before
unamortized deferred financing costs less cash as reported in the
consolidated statements of financial position. We believe Net Debt
is a useful measure is an important measure as it reflects the
principal amount of debt owing by the Company as at a particular
date.
Forward-Looking Information
Certain information in this press release, including the
Company's expectation for the haircare market, improved operational
execution across the Company's platform, the ability to
achieve improved and consistent operating results, the ability to
build the desirability of our brands through product innovation,
the ability to adjust pricing to offset higher product input and
supply chain costs and successfully complete procurement cost
savings initiatives, constitutes forward-looking information. In
some cases, but not necessarily in all cases, forward-looking
information can be identified by the use of forward-looking
terminology such as "plans", "targets", "expects" or "does not
expect", "is expected", "an opportunity exists", "is positioned",
"estimates", "intends", "assumes", "anticipates" or "does not
anticipate" or "believes", or variations of such words and phrases
or state that certain actions, events or results "may", "could",
"would", "might", "will" or "will be taken", "occur" or "be
achieved". In addition, any statements that refer to expectations,
projections or other characterizations of future events or
circumstances contain forward-looking information. Statements
containing forward-looking information are not historical facts but
instead represent management's expectations, estimates and
projections regarding future events.
Forward-looking information is necessarily based on a number of
opinions, assumptions and estimates that, while considered
reasonable by MAV Beauty Brands as of the date of this press
release, are subject to known and unknown risks, uncertainties,
assumptions and other factors that may cause the actual results,
level of activity, performance or achievements to be materially
different from those expressed or implied by such forward-looking
information, including but not limited to the factors described in
greater detail in the "Risk Factors" section of the Company's
Annual Information Form dated March 23,
2022 for the year ended December 31,
2021, the "Risk Factors" section of the Company's Q1 2022
MD&A, and the Company's other periodic filings made available
at www.sedar.com. These factors are not intended to represent a
complete list of the factors that could affect MAV Beauty Brands;
however, these factors should be considered carefully. There can be
no assurance that such estimates and assumptions will prove to be
correct. The forward-looking statements contained in this press
release are made as of the date of this press release, and MAV
Beauty Brands expressly disclaims any obligation to update or alter
statements containing any forward-looking information, or the
factors or assumptions underlying them, whether as a result of new
information, future events or otherwise, except as required by
law.
Q1 2022 Compared to Q1 2021
(in thousands of US
dollars) (unaudited)
|
Q1
2022
|
Q1
2021
|
$ Change
|
% Change
|
|
Consolidated
statements of operations:
|
|
|
|
|
|
Revenue
(1)
|
21,137
|
27,998
|
(6,861)
|
(24.5)
|
%
|
Cost of
sales
|
11,820
|
15,046
|
(3,226)
|
(21.4)
|
%
|
Gross profit
|
9,317
|
12,952
|
(3,635)
|
(28.1)
|
%
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
Selling and
administrative (1)
|
6,725
|
6,721
|
4
|
0.1
|
%
|
Amortization and
depreciation
|
1,100
|
1,079
|
21
|
1.9
|
%
|
Interest and
accretion
|
1,691
|
1,778
|
(87)
|
(4.9)
|
%
|
Foreign exchange
loss
|
68
|
133
|
(65)
|
(48.9)
|
%
|
Integration,
restructuring, and other
|
615
|
1,067
|
(452)
|
(42.4)
|
%
|
|
10,199
|
10,778
|
(579)
|
(5.4)
|
%
|
Income (loss) before
income taxes
|
(882)
|
2,174
|
(3,056)
|
nmf
|
|
Income tax expense
(recovery)
|
|
|
|
|
|
Current
|
—
|
73
|
(73)
|
nmf
|
|
Deferred
|
(250)
|
526
|
(776)
|
nmf
|
|
|
(250)
|
599
|
(849)
|
nmf
|
|
Net income (loss)
for the period
|
(632)
|
1,575
|
(2,207)
|
nmf
|
|
EBITDA
(2)
|
1,909
|
5,031
|
(3,122)
|
(62.1)
|
%
|
Adjusted EBITDA
(2)
|
2,873
|
6,433
|
(3,560)
|
(55.3)
|
%
|
Adjusted Net Income
(2)
|
86
|
2,619
|
(2,533)
|
(96.7)
|
%
|
|
|
(1)
|
Certain comparative
figures have been revised to reclassify compliance charges that
were previously recorded in selling and administrative expenses to
revenue to conform with IFRS 15 and the financial presentation
adopted for the current period.
|
|
|
(2)
|
EBITDA, Adjusted
EBITDA and Adjusted Net Income are each non-IFRS measures and are
not earning measures recognized by IFRS. For definitions and
reconciliations of non-IFRS measures to the relevant reported
measures can be found under the headings "Non-IFRS Measures" and
"Q1 2022 Compared to Q1 2021" in this press release. See also our
Management's Discussion and Analysis under the headings "How We
Assess the Performance of Our Business" on page 7, and "Non-IFRS
Measures" on page 9.
|
(in thousands of US
dollars) (unaudited)
|
|
Q1
2022
|
Q1
2021
|
Consolidated net
income (loss):
|
|
(632)
|
1,575
|
Income
tax expense
|
|
(250)
|
599
|
Interest
and accretion
|
|
1,691
|
1,778
|
Amortization and deprecation
|
|
1,100
|
1,079
|
EBITDA
|
|
1,909
|
5,031
|
Integration, restructuring, and other
|
(1)
|
615
|
1,067
|
Share-based compensation
|
(2)
|
263
|
303
|
Unrealized foreign exchange loss
|
|
86
|
32
|
Adjusted
EBITDA
|
|
2,873
|
6,433
|
(in thousands of US
dollars) (unaudited)
|
|
Q1
2022
|
Q1
2021
|
Consolidated net
income (loss):
|
|
(632)
|
1,575
|
Integration, restructuring, and other
|
(1)
|
615
|
1,067
|
Share-based compensation
|
(2)
|
263
|
303
|
Unrealized foreign exchange loss
|
|
86
|
32
|
Tax
impact of the above adjustments
|
|
(246)
|
(358)
|
Adjusted Net
Income
|
|
86
|
2,619
|
|
|
(1)
|
Refer to Note 11 to the
unaudited condensed consolidated interim financial statements for
further details.
|
(2)
|
Represents recognition
of share-based compensation, which have been accounted for as
selling and administrative expenses.
|
(in thousands of US
dollars) (unaudited)
|
|
Q1
2022
|
|
|
Q1
2021
|
Cash provided by
operating activities
|
|
|
3,728
|
|
|
|
1,745
|
Less: purchase of
property and equipment
|
|
|
(47)
|
|
|
|
(110)
|
Free Cash Flow and
Adjusted Free Cash Flow
|
|
|
3,681
|
|
|
|
1,635
|
SOURCE MAV Beauty Brands