Omnichannel health and wellness brand, Freshii Inc. (TSX:
FRII) (“Freshii”, the “Company” or “we”), today announced financial
results for the first quarter ended March 28, 2021 (“Q1 2021”).
“In Q1, the Freshii restaurant network and
omnichannel business lines have continued to demonstrate
resilience, and have progressed well despite the ongoing challenges
presented by the COVID-19 pandemic,” said Matthew Corrin, Chairman
and Chief Executive Officer of Freshii. “We have continued to
support our franchise partners with direct investments in their
businesses as well as profitability focused initiatives. We have
also maintained our digital journey acceleration, with Freshii’s
mobile app sales – our fastest growing digital channel – increasing
129% year over year and standing out as a strengthening pillar of
our business. Further, our total North American traditional
restaurant digital sales mix also increased to over 40%, as
compared to approximately 20% in Q1 2020. Freshii’s supplement
products are now available in-store as well as on a newly launched
Freshii direct-to-consumer website, and our CPG division continues
in its expansion process. Freshii has a strong omnichannel
foundation in place that we believe will see us through the
challenges of today and position us for strength tomorrow.”
Financial Highlights for the First
Quarter
- Same-store sales growth was (18.5%) in Q1 2021.
- As of the end of Q1 2021, the
Company had 358 locations open and operating, representing an
increase of 24 locations open and operating vs the end of Q4 2020.
These 24 additional operating locations as of the end of Q1 2021 vs
the end of Q4 2020 were made up of:
- 7 new store openings;
- the re-opening of 19 locations that
had been classified as ‘temporarily closed’ as of December 27,
2020; and,
- the closure of 2 locations that had
been open and operating as of December 27, 2020.
- The Company’s net new store count
for Q1 2021 was (10), made up of 7 store openings and 17 store
closures, leading to a total store count of 401 as at the end of Q1
2021. Of these 17 store closures, 2 were closures of locations that
were open and operating as of December 27, 2020 while 15 were
closures of locations that had been classified as ‘temporarily
closed’ due to the pandemic as of December 27, 2020 (and the
majority of which had not been open and operating since Q1
2020).
- As of the end of Q1 2021, the
Company had 43 locations categorized as temporarily closed
primarily as a result of the pandemic.
- System-wide sales were $23.3
million in Q1 2021, compared to $37.2 million for the 13-week
period ended March 29, 2020 (“Q1 2020”), representing a decrease of
$13.9 million or 37%.
- Royalty revenue and coordination
fees totaled $2.3 million for Q1 2021, a decrease of $1.4 million
or 38% compared to Q1 2020.
- Net loss was $1.0 million for Q1
2021, compared to net loss of $2.5 million in Q1 2020.
- Adjusted EBITDA was ($0.4) million
for Q1 2021, compared to $0.4 million for Q1 2020.
- Free cash flow was ($0.4) million
for Q1 2021, compared to $0.1 million for Q1 2020.
Strategic Pillars
The Company continues to focus its effort on its strategic
pillars, designed to help accelerate Freshii’s short-term recovery
and position the brand for long-term growth. As previously
disclosed, Freshii’s ‘omnichannel expansion’ has been added as a
strategic pillar in 2021, given the growth the Company has seen in
this aspect of our business to date as well as Freshii’s view that
the broader brand exposure and synergies created by omnichannel
expansion provide important ancillary benefits to our core
restaurant division. As previously disclosed, our strategic pillars
are:
- Focus on Core Business
- Digital and Delivery
Acceleration
- Develop Dinner as a Second
Daypart
- Omnichannel Expansion
Focus on Core Business
In Q1 2021, restaurant traffic across the industry in many of
Freshii’s key markets continued to be impacted by the COVID-19
pandemic and related mobility restrictions. This led the Company to
a continued focus on supporting its restaurant network through this
time, while still planning innovative events and launches to drive
traffic in the immediate post-pandemic future.
The locations classified by the Company as ‘suburban’ (Freshii’s
largest store type by count, consisting of those stores located in
primarily residential areas outside of city centres, but excluding
malls and non-traditional locations) continue to outperform the
rest of the network in sales recovery. Suburban locations have, on
average, recovered more than 75% of their Q1 2019 sales levels
despite ongoing government restrictions relating to the COVID-19
pandemic in many of the Company’s largest markets. Freshii’s
mall and office locations, however, continue to be most negatively
impacted by government restrictions, with many office employees
continuing to work remotely and many mall sites shuttered.
While according to Google retail and recreation mobility data,
mobility (i.e. the movement of people outside of their residences
to visit retail and recreation sites) across Canada, our largest
geographic market, declined in Q1 2021 vs Q4 2020,1 the Company was
encouraged by the fact that restaurant traffic did not decline with
mobility on a linear basis. The Company believes its digital sales
progress was a significant factor in partly offsetting this decline
in mobility in key markets and remains optimistic that traffic will
improve following the anticipated relaxation of government
restrictions through H2 2021.
In terms of in-restaurant progress in Q1 2021, following the Q4
2020 introduction of a collection of new Freshii CPG and supplement
products to the retail shelves of its Canadian restaurants, the
Company completed a post-New Year period launch and promotion of an
upgraded juice cleanse campaign, with juice cleanse sales up during
the promotion as compared to prior periods. In Q2 2021, the Company
is excited to bring its innovative new tacos limited-time offer to
Freshii restaurants. The tacos LTO is expected to rollout across
North American locations in May of this year and, in Canada,
features cauliflower-based soft-shell tortillas, three protein
options and a host of Mexican-inspired sauces and flavours.
Additionally, Freshii has now launched its elevated customer
experience (‘CX’) feedback program. The information we’re receiving
from our guests on an ongoing basis allows the Company to keep
customer feedback top of mind as we plan for the future of the
brand and its offerings. The Company intends to continue to
innovate, test and execute customer-focused menu and operational
innovations going forward.
Digital and Delivery Acceleration
Freshii’s Phase 1 launch of its new mobile app, including the
North American system-wide availability of in-app delivery
functionality, continues to resonate with our guests. In Q1 2021,
growth in sales through the Freshii mobile app continued to
accelerate, increasing 129% compared to Q1 2020. North American
traditional restaurant digital sales mix was over 40% of total
restaurant sales in those locations in Q1 2021, up from 20% in Q1
2020.
Develop Dinner as a Second Daypart
The Company’s limited time only, cross-Canada
launch of its new dinner plates platform in Q4 2020 saw strong
early results, with dinner plates driving a higher mix of sales at
dinner and an increase in average cheque. Following this test
launch, the Company has been working in the kitchen to integrate
guest feedback into version 2 of its dinner plates offering and
expects to bring an evolved version of this dinner platform to the
restaurant system later this year. We remain excited about
continuing to grow dinner – which made up over 25% of sales in
restaurants open for dinner in Q1 2021, an increase from Q1 2020 –
as a second daypart.
Omnichannel Expansion
As discussed last quarter, the Freshii brand
continues to dedicate effort to the growth of its health and
wellness business lines generally, as a complement to its core
business of providing great tasting, ‘better-for-you’, restaurant
service. Following the Company’s in-store launch of its on-trend
Freshii Apple Cider Vinegar (“ACV”) gummies, in Q1 2021, the
Company has also conveniently made these nutritional supplements
available to consumers for delivery directly online. Freshii
continues to work on innovation in its new nutritional supplement
business line and looks forward to bringing additional products to
market in coming periods.
In Q1 2021, the Company’s CPG business continued
to expand its points of distribution and upgrade its in-store
presence. For example, Walmart continued to increase the number of
stores offering Freshii products in Q1 2021 and also added
additional new Freshii SKUs to their range, including the Company’s
new energii bite multipacks, which appear to be resonating with
consumers based on early sales data. Freshii’s popular energii
bites are also now available at over 80 Sobeys locations in Ontario
and the Company looks forward to continuing to expand and innovate
on our energii bites offering. The Company also continues to grow
its ‘store within a store’ CPG presence, with almost 100 Shell
locations in Ontario, Alberta and BC now hosting branded, dedicated
Freshii coolers to display Freshii’s products, along with similar
installations at 23 ONroute locations in Ontario. This summer,
Freshii’s presence at ONroute service centers will also include
outdoor pilon signage, letting drivers know that they can access
Freshii’s better-for-you on-the-go options when they pull in to
refuel. Our CPG division has also recently begun to develop a
presence in the food-service channel. For example, the Company has
partnered with Sodexo to bring the branded Freshii CPG coolers to a
number of hospital sites. We believe the opportunity to expand
further into food services with our CPG lineup is an exciting
one.
As we continue to increase the channels through
which Freshii customers can engage with the brand, we believe that
each business line will benefit from the heightened awareness and
relevance of the brand as a trusted source of all things health and
wellness. For example, we plan to offer Freshii loyalty benefits
across all business lines, driving increased brand dedication
across categories. We expect that our increased distribution
potential will allow us to negotiate more favourable supply costing
structures given the economies of scale that the expanding Freshii
brand, with its multiple distribution lines, can offer, benefitting
both our franchise partners and guests.
Franchisee Incremental Investment Program
In Q1 2021, Freshii continued with its
investment program to help accelerate the sales recovery of our
restaurants through and beyond the COVID-19 period. Through this
program, the Company has been supporting our restaurant network in
the following areas:
- the launch and
adoption of Freshii’s new mobile app;
- incremental
marketing and loyalty investments;
- the engagement
of an enhanced customer experience program; and
- direct support
for restaurants that have been more significantly impacted by
COVID-19 by reducing their supply chain delivery costs.
The Company intends to continue to deploy
resources to these areas, partially funded by the Company’s cost
management initiatives, to continue to support our franchise
partners and enable our brand to emerge from the COVID-19 pandemic
in a position of strength.
Cost Base Management and Liquidity
We have maintained a strong stable cash position
through the pandemic to date, with $31.2 million on hand as at
March 28, 2021. As previously disclosed, we are committed to
maintaining adequate liquidity and financial flexibility throughout
the COVID-19 pandemic, while also investing in strategic priorities
across our restaurant, CPG and other divisions. We intend to
continue to make efforts in order to maintain our strong cash
position in the coming quarters while still reinvesting for growth
across our business divisions.
The Company also continues to assist franchise
partners in managing their restaurant level cost base. In addition
to offering certain of its franchise locations a limited, more
streamlined, menu, that allows for improvement in food, labour and
operational costs, the Company has initiated inventory management
system improvements and labour productivity tools to help partners
reduce waste and manage costs. Assisting our restaurants in
controlling costs, while still delivering the quality service and
products that our guests have come to expect, is key to protecting
franchise partner profitability as the COVID-19 pandemic continues
to challenge consumer traffic through at least the first half of
2021.
Normal Course Issuer Bid
In Q1 2021, the Company also announced that the
Toronto Stock Exchange (the “TSX”) had accepted the notice filed by
the Company to make a normal course issuer bid (“NCIB”). The
Company sought and received approval from the TSX to establish a
normal course issuer bid to purchase up to 2,582,944 of its Class A
subordinate voting shares, commencing on March 2, 2021. As of May
10, 2021, the Company has purchased 352,582 of Class A
subordinate voting shares since the commencement of the NCIB, at an
average share price of C$2.09.
Earnings Conference Call and Audio
Webcast:
A conference call to discuss Q1 2021 financial
results is scheduled for May 12, 2021, at 8:30 a.m. Eastern Time.
The conference call can be accessed live over the phone by dialing
1-877-425-9470 (U.S. and Canada), or 1-201-389-0878
(International). An audio replay will be available from 11:30 a.m.
Eastern Time on Wednesday, May 12, 2021 through Wednesday, May 19,
2021. To access the replay, please call 1-844-512-2921 (U.S. &
Canada) or 1-412-317-6671 (International) and enter confirmation
code 13718637. The call will also be webcast live from Freshii’s
investor relations website at www.freshii.inc. Following completion
of the call, a recorded replay of the webcast will be available on
the website.
About Freshii
Eat. Energize. That’s the Freshii mantra. Freshii is an
omnichannel health and wellness brand on a mission to help citizens
of the world live better by making healthy eating and overall
wellness convenient and affordable. With a diverse and completely
customizable menu of breakfast, soups, salads, wraps, bowls,
burritos, frozen yogurt, juices, and smoothies served in an
eco-friendly environment, Freshii’s restaurant division caters to
every taste and dietary preference. Freshii’s expansion into the
consumer-packaged goods (CPG) and, most recently, nutritional
supplements spaces have increased the touchpoints that Freshii has
with its customers.
Since it was founded in 2005, Freshii has opened
401 restaurants in 15 countries around the world, has expanded
its CPG lineup across hundreds of major retailer points of
distribution and now offers nutritional supplement products
in-store and directly to consumers via its online retail
site. Now, guests can energize with Freshii’s products
anywhere from cosmopolitan cities and fitness clubs to sports
arenas and airplanes, as well as in major retail outlets and, in
some cases, directly from home.
Inquire about how to join the Freshii
family: https://www.freshii.com/ca/en-ca/franchise. Learn
more about investing in Freshii: http://www.freshii.incFind
your nearest Freshii: http://www.freshii.com.Follow Freshii on
Twitter and Instagram: @freshii
Non-IFRS Measures and Industry Metrics
This news release makes reference to certain
non-IFRS measures including key performance indicators used by
management and typically used by our competitors in the restaurant
industry. These measures are not recognized measures under IFRS and
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 “EBITDA”, “Adjusted EBITDA”, “Adjusted EBITDA on a
constant currency basis”, “free cash flow”, “free cash flow
conversion” and “Adjusted Net Income”. This news release also makes
reference to “system-wide sales”, "system-wide stores", “same-store
sales growth”, and “digital sales” which are commonly used
operating metrics in the restaurant industry but may be calculated
differently by other companies in the restaurant industry. These
non-IFRS measures and restaurant industry metrics are used to
provide investors with supplemental measures of our operating
performance and liquidity and thus highlight trends in our business
that may not otherwise be apparent when relying solely on IFRS
measures. We also believe that securities analysts, investors and
other interested parties frequently use non-IFRS measures,
including restaurant industry metrics in the evaluation of
companies in the restaurant industry. Our management also uses
non-IFRS measures and restaurant industry metrics, in order to
facilitate operating performance comparisons from period to period,
to prepare annual operating budgets and forecasts and to determine
components of executive compensation. For a: (i) detailed
definition of each of the non-IFRS measures and industry metrics
referred to; and (ii) reconciliation of these non-IFRS measures,
refer to the Company's Management’s Discussion and Analysis dated
May 11, 2021, which is available on SEDAR at www.sedar.com.
Forward-Looking Information
Certain information in this news release
contains forward-looking information and forward-looking statements
which reflect the current view of management with respect to the
Company's objectives, plans, goals, strategies, outlook, results of
operations, financial and operating performance, prospects and
opportunities, including statements relating to store count,
same-store sales growth, the recovery of the Company’s franchise
system, that healthy eating trends will continue, the Company’s
strategic pillars, the timelines for and effectiveness of new menu
rollouts and operational innovations, the Company’s plans with
respect to its Franchisee Incremental Investment Program, the
ability of the Company to generally maintain its existing cash
position and to reinvest, the growth of and investment in the
dinner daypart, the Company’s plans with respect to its CPG
business line, the anticipated benefits of the Company’s
omnichannel expansion, the Company’s vitamin and supplement
business, the Company’s provision of assistance to its franchise
partners, and the extent of the expected impact of the COVID-19
pandemic and associated government regulation on Freshii’s
business, operations and financial performance. Wherever used, the
words "may", "will", "anticipate", "intend", "estimate", "expect",
"plan", "believe", “lead”, “continue”, “plan”, “design”, “likely”,
“looks forward” and similar expressions identify forward-looking
information and forward-looking statements. Forward-looking
information and forward-looking statements should not be read as
guarantees of future events, performance or results, and will not
necessarily be accurate indications of whether, or the times at
which, such events, performance or results will be achieved. All of
the information in this news release containing forward-looking
information or forward-looking statements is qualified by these
cautionary statements. In particular, the Company notes that the
dynamic nature of the COVID-19 pandemic and the events and
circumstances resulting from or associated with that pandemic mean
that management can offer no assurance such forward-looking
information or forward-looking statements will occur or be accurate
in the circumstances.
Forward-looking information and forward-looking
statements are based on information available to management at the
time they are made, underlying estimates, opinions and assumptions
made by management and management's current belief with respect to
future strategies, prospects, events, performance and results.
These estimates, opinions and assumptions include that the COVID-19
pandemic and associated government regulation, expected consumer
behaviour and other matters will not have a materially different
impact on the business, operations or financial performance than
currently anticipated by management, the continued availability of
food commodities used by Freshii locations at stable prices, the
availability and timely receipt of funds expected by management to
be received in connection with applicable government relief
programs, that Freshii will be able to continue to effectively
assist its franchise partners, that the recovery and re-opening of
the economies (including the dates upon which various regions are
permitting restaurants to reopen for dine-in service) in Canada and
the United States and elsewhere will occur in the manner and on the
timelines anticipated by management, the continued access by the
Company and its franchise partners to a pool of suitable workers at
reasonable wage levels, that the foreign exchange rates may
continue to fluctuate (in particular, that the value of the
Canadian dollar will continue to fluctuate against the US dollar
and other currencies), that the recovery of Freshii’s franchise
system occurs on the timelines and in the manner anticipated, that
healthy eating trends continue in the manner anticipated, that the
Company’s strategic pillars, the timelines for new menu rollouts
and operational innovations, the rollout of the Company’s new app
and any future phases of the rollout, the Company’s partnerships
with Walmart Canada and other major grocery retailers and
investments in its CPG business line, the implementation of the
Company’s Franchisee Incremental Investment Program, the
anticipated growth in the dinner daypart, the Company’s ability to
develop a vitamin and supplement business line, and the development
of strategies to drive down costs with franchise partners and cost
control activities at the corporate level will each have the
anticipated effect on the Company’s business, operations and
financial performance and will proceed on the timelines and in the
manner currently anticipated by management and are subject to
inherent risks and uncertainties surrounding future expectations
generally, including that such estimates, opinions and assumptions
may not be accurate, particularly given the dynamic nature of the
COVID-19 pandemic and the events and circumstances resulting from
or associated with that pandemic. Such risks and uncertainties
include, but are not limited to, those described in
“Forward-Looking Statements” which are described in the Company's
Management’s Discussion and Analysis dated May 11, 2021 and in the
Company’s other filings, which are available on SEDAR at
www.sedar.com.
Readers are urged to consider these risks,
uncertainties and assumptions carefully in evaluating the
forward-looking information and forward-looking statements and are
cautioned not to place undue reliance on such information and
statements. The Company does not undertake to update any such
forward-looking information or forward-looking statements, whether
as a result of new information, future events or otherwise, except
as required by applicable laws.
Selected Quarterly Consolidated Information
The following table summarizes our results of
operations for the 13 week periods ended March 28, 2021 and March
29, 2020, respectively:
|
|
|
For the 13 weeks ended |
|
(in thousands) |
|
|
March 28, 2021 |
|
|
|
March 29, 2020 |
|
|
|
|
|
Amount |
|
|
|
Percent ofTotal Revenue |
|
|
|
Amount |
|
|
|
Percent ofTotal Revenue |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise revenue |
|
|
|
$ |
2,650 |
|
|
|
|
92 |
% |
|
|
$ |
4,081 |
|
|
|
|
90 |
% |
Company-owned revenue |
|
|
|
|
244 |
|
|
|
|
8 |
|
|
|
|
478 |
|
|
|
|
10 |
|
Total revenue |
|
|
|
|
2,894 |
|
|
|
|
100 |
|
|
|
|
4,559 |
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
212 |
|
|
|
|
7 |
|
|
|
|
393 |
|
|
|
|
9 |
|
Selling, general and
administrative |
|
|
|
|
3,045 |
|
|
|
|
105 |
|
|
|
|
5,348 |
|
|
|
|
117 |
|
Depreciation and
amortization |
|
|
|
|
313 |
|
|
|
|
11 |
|
|
|
|
1,724 |
|
|
|
|
38 |
|
Share
based compensation expense |
|
|
|
|
544 |
|
|
|
|
19 |
|
|
|
|
699 |
|
|
|
|
15 |
|
Total costs and expenses |
|
|
|
|
4,114 |
|
|
|
|
142 |
|
|
|
|
8,164 |
|
|
|
|
179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before interest,
foreign exchange & income taxes |
|
|
|
|
(1,220 |
) |
|
|
|
(42 |
) |
|
|
|
(3,605 |
) |
|
|
|
(79 |
) |
Interest income, net |
|
|
|
|
4 |
|
|
|
|
- |
|
|
|
|
(54 |
) |
|
|
|
(1 |
) |
Foreign
exchange loss (gain) |
|
|
|
|
134 |
|
|
|
|
5 |
|
|
|
|
(535 |
) |
|
|
|
(12 |
) |
Loss before income tax expense |
|
|
|
|
(1,358 |
) |
|
|
|
(47 |
) |
|
|
|
(3,016 |
) |
|
|
|
(66 |
) |
Income tax expense (recovery) |
|
|
|
|
(311 |
) |
|
|
|
(11 |
) |
|
|
|
(530 |
) |
|
|
|
(12 |
) |
Net loss |
|
|
|
|
(1,047 |
) |
|
|
|
(36 |
) |
|
|
|
(2,486 |
) |
|
|
|
(54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation adjustment |
|
|
|
|
667 |
|
|
|
|
23 |
|
|
|
|
(2,348 |
) |
|
|
|
(52 |
) |
Comprehensive loss |
|
|
|
$ |
(380 |
) |
|
|
|
(13 |
%) |
|
|
$ |
(4,834 |
) |
|
|
|
(106 |
%) |
The following table summarizes our Consolidated Statement of
Balance Sheet Information as at March 28, 2021 and March 29,
2020:
(in thousands) |
|
|
|
|
|
|
|
|
|
As atMarch 28, 2021 |
|
|
|
As atDecember 27, 2020 |
|
Cash |
|
|
|
|
|
|
|
|
|
$ |
31,225 |
|
|
|
$ |
31,607 |
|
Total assets |
|
|
|
|
|
|
|
|
|
|
47,990 |
|
|
|
|
49,269 |
|
Equity |
|
|
|
|
|
|
|
|
|
|
32,155 |
|
|
|
|
32,307 |
|
The following table shows our cash flows information for the 13
week periods ended March 28, 2021 and March 29, 2020,
respectively:
|
|
|
|
|
|
|
|
|
For the 13 weeks ended |
|
(in thousands) |
|
|
|
|
|
|
|
|
|
March 28, 2021 |
|
|
|
March 29, 2020 |
|
Net
cash provided by operations |
|
|
|
|
|
|
|
|
|
$ |
(708 |
) |
|
|
$ |
1,242 |
|
Net cash used in investing |
|
|
|
|
|
|
|
|
|
|
(20 |
) |
|
|
|
(290 |
) |
Net cash used in financing |
|
|
|
|
|
|
|
|
|
|
(297 |
) |
|
|
|
(125 |
) |
Net increase (decrease) in cash |
|
|
|
|
|
|
|
|
|
$ |
(1,025 |
) |
|
|
$ |
827 |
|
The following table reconciles EBITDA, Adjusted
EBITDA, free cash flow, free cash flow conversion, Adjusted Net
Income to the most directly comparable IFRS financial performance
measure:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the 13 weeks ended |
|
(in thousands) |
|
|
|
|
|
|
|
|
|
March 28, 2021 |
|
|
|
March 29, 2020 |
|
Net
loss |
|
|
|
|
|
|
|
|
|
$ |
(1,047 |
) |
|
|
$ |
(2,486 |
) |
Interest income, net |
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
(54 |
) |
Income tax expense
(recovery) |
|
|
|
|
|
|
|
|
|
|
(311 |
) |
|
|
|
(530 |
) |
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
313 |
|
|
|
|
1,724 |
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
(1,041 |
) |
|
|
|
(1,346 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense(1) |
|
|
|
|
|
|
|
|
|
|
544 |
|
|
|
|
699 |
|
Foreign exchange (gain) loss |
|
|
|
|
|
|
|
|
|
|
134 |
|
|
|
|
(535 |
) |
Other costs(2) |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
1,577 |
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
(363 |
) |
|
|
|
395 |
|
Constant currency remeasurement |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
(32 |
) |
Adjusted EBITDA on a constant currency basis |
|
|
|
|
|
|
|
|
|
$ |
(363 |
) |
|
|
$ |
363 |
|
Less capital expenditures |
|
|
|
|
|
|
|
|
|
|
38 |
|
|
|
|
290 |
|
Free cash flow |
|
|
|
|
|
|
|
|
|
$ |
(401 |
) |
|
|
$ |
105 |
|
Free cash flow conversion |
|
|
|
|
|
|
|
|
|
n/a |
|
|
|
|
26.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
(1,047 |
) |
|
|
|
(2,486 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense(1) |
|
|
|
|
|
|
|
|
|
|
544 |
|
|
|
|
699 |
|
Foreign exchange (gain) loss |
|
|
|
|
|
|
|
|
|
|
134 |
|
|
|
|
(535 |
) |
Other costs(2) |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
1,577 |
|
Related tax effects(3) |
|
|
|
|
|
|
|
|
|
|
(180 |
) |
|
|
|
(461 |
) |
Adjusted Net Income (Loss) |
|
|
|
|
|
|
|
|
|
$ |
(549 |
) |
|
|
$ |
(1,206 |
) |
Notes: (1) In the 13 week periods
ended March 28, 2021 and March 29, 2020, the Company granted RSUs
to executive officers, management, employees, and non-management
directors of the Company in conjunction with an annual employee
grant.(2) For the 13 week period ended March 29,
2020, represents certain professional fees associated with one-time
investments in the Company’s growth
strategy.(3) Related tax effects are
calculated at statutory rates in Canada or U.S. depending on
adjustment.
The Company’s consolidated financial statements
for the 13 week periods ended March 28, 2021 and March 29, 2020 and
the relevant Management’s Discussion and Analysis documents, are
available under the Company’s profile on SEDAR at
www.sedar.com.
For further information
contact:Investor Relationsir@freshii.com1.866.337.4265
Source: Freshii Inc.
1 Source: https://www.google.com/covid19/mobility/
Freshii (TSX:FRII)
Historical Stock Chart
From Nov 2024 to Dec 2024
Freshii (TSX:FRII)
Historical Stock Chart
From Dec 2023 to Dec 2024