Omnichannel health and wellness brand, Freshii Inc. (TSX:
FRII) (“Freshii”, the “Company” or “we”), today announced financial
results for the second quarter ended June 27, 2021 (“Q2 2021”).
“In Q2, we were pleased with the sales recovery
and location reopening trends experienced in our core restaurant
business,” said Matthew Corrin, Chairman and Chief Executive
Officer of Freshii. “In Q2, restaurant same store sales were up 46%
year over year, with our traditional restaurant locations in North
America improving sequentially despite a challenging start to the
quarter that continued to feature strict government restrictions in
key Canadian markets. The positive sales trends on the digital side
of our business are also continuing, with Freshii app sales up 105%
vs. Q2 2020. Our new app remains at the forefront of our digital
innovation efforts and this summer, Freshii launched its first ever
‘app only’ menu item, with our ‘energii bite smoothie’ LTO made
available exclusively to guests ordering through the Freshii app.
We continue to work with our franchise partners to navigate the
ongoing impacts of the pandemic and have made additional
investments in sales driving and profitability focused store level
initiatives, primarily by way of increased marketing investments
and operating cost offsets. As the impacts of the COVID-19 pandemic
abate, and temporarily closed locations continue to reopen, we
expect our restaurant network to continue to strengthen its
position.
Our CPG division continues to expand, with
summer sales trends at our most significant retail partners
trending positively. In particular, we have been pleased with the
growth of the CPG snacking and beverage sales mix, as these longer
shelf-life products help broaden the product assortment and appeal
of the division overall. For example, our three flavours of energii
bites, available in individual and multi-pack format, continue to
perform well as CPG retailers and customers embrace this
Freshii-restaurant favourite. Our nutritional supplements business
line also remains an area of focus, with additional new products
expected soon, adding to our current ACV gummies offering.”
Change in Presentation
Currency
On June 27, 2021, the Company changed its
presentation currency from US Dollars to Canadian Dollars. As
significant portions of the Company’s revenues, expenses, cash
flows, and assets are denominated in Canadian Dollars, the Company
believes that a Canadian Dollar presentation currency will provide
more relevant reporting of the Company’s business activities and
financial position. The Company has applied the change
retrospectively to restate comparative period amounts as if
Canadian Dollars had been the Company’s presentation currency for
the relevant periods.
Financial Highlights for the Second
Quarter2
- Same-store sales growth was 46.7%
in Q2 2021 compared to the 13-week period ended June 28, 2020 (“Q2
2020”). Compared to the 13-week period ended June 30, 2019 (“Q2
2019”), the most recent corresponding period not impacted by
COVID-19, same-store sales growth for Q2 2021 was (29.4%).
- In Q2 2021, the Company opened 4
new locations, permanently closed 6 locations that had been open
and operating as at the end of Q4 2020, and permanently closed an
additional 15 locations previously classified as temporarily closed
as of the end of Q1 2021. This resulted in 17 net closures in the
quarter.
- As at the end of Q2 2021, the
Company had 364 locations open and operating, representing an
increase of six locations from the end of Q1 2021, and an increase
of 30 locations open and operating vs the end of Q4 2020. This
increase vs Q1 2021 is largely the result of the re-opening of 8
locations that had previously been classified as temporarily closed
in the prior quarter.
- As at the end of Q2 2021, the
Company had 20 locations categorized as temporarily closed,
primarily as a result of the impact of COVID-19 pandemic
restrictions. A majority of these locations have anticipated
re-opening dates in the coming months.
- System-wide sales were $38.5
million in Q2 2021, compared to $22.2 million for Q2 2020
representing an increase of $16.3 million. Compared to Q2 2019,
system-wide sales in Q2 2021 decreased by $27.8 million.
- Royalty revenue and coordination
fees totaled $3.7 million for Q2 2021, an increase of $1.2 million
or 48% compared to Q2 2020.
- Net loss was $0.6 million for Q2
2021, compared to net loss of $0.7 million in Q2 2020.
- Adjusted EBITDA was $0.1 million
for Q2 2021, compared to $0.8 million for Q2 2020.
- Free cash flow was $0.0 million for
Q2 2021, compared to $0.8 million for Q2 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 provided by omnichannel
expansion provide important ancillary benefits to our core
restaurant division. As previously disclosed, our strategic pillars
are:
- Focus on Core Restaurant
Business
- Digital and Delivery
Acceleration
- Develop Dinner as a Second
Daypart
- Omnichannel Expansion
Focus on Core Restaurant Business
Particularly in the early stages of Q2 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. As the pandemic abated and restrictions were lifted
in key markets in the second half of Q2 2021, restaurant traffic
and sales began to accelerate. Since the end of Q2 2021, this trend
appears to have continued, with the Company’s North American
traditional locations having recovered more than 80% of 2019 sales
as of the four-week period ended July 25, 2021, as compared to the
corresponding period in 2019.
The locations classified by the Company as ‘suburban’ (Freshii’s
largest store type by count, consisting of stores in primarily
residential areas, excluding mall or non-traditional locations)
continue to outperform the rest of the network in sales recovery.
In Q2 2021, suburban locations recovered, on average, more than 80%
of their Q2 2019 sales levels, despite ongoing government
restrictions relating to the COVID-19 pandemic in many of the
Company’s largest markets in the first half of the quarter. Since
the end of Q2 2021, as of the four-week period ended July 25, 2021,
Freshii’s suburban locations have recovered more than 90% of 2019
sales, as compared to the corresponding period in 2019. Freshii’s
mall and office locations continue to be most negatively impacted
by government restrictions, with many office employees continuing
to work remotely and many mall sites only recently beginning to
re-open in a number of our markets.
In terms of in-restaurant progress in Q2 2021, the Company
launched its innovative new tacos limited-time offer across its
North American network in May. The tacos LTO, featuring
cauliflower-based soft-shell tortillas, three protein options and a
host of Mexican-inspired sauces and flavours, was met with a very
positive response. The premium price point and significant chips
and queso add-on attachment drove cheque and profitability for our
restaurants. Additionally, in June, Freshii launched its evolved
smoothie platform, including new flavours and add-ons, and made
smoothies available in two sizes across its North American network.
The new smoothies have performed well in the early days of the
launch, with many guests taking advantage of the opportunity to
‘up-size’ their smoothie and to ‘add-on’ one of our premium
additional ingredients.
Freshii continues to develop its elevated customer experience
(“CX”) feedback program, with the information we’re receiving from
our guests on an ongoing basis allowing 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 Q2 2021,
growth in sales through the Freshii mobile app continued to
accelerate, increasing 105% compared to Q2 2020. North American
traditional restaurant digital sales mix remained at over 40% of
total restaurant sales in those locations in Q2 2021.
As noted above, the Company launched its first ‘app-only’ LTO in
July. We look forward to continuing to test ways to drive guest
attachment to our Freshii-owned digital channels and expand the
digital touchpoints we have with our customers through innovative
offers like these.
Develop Dinner as a Second Daypart
In Q2 2021, the dinner day part made up over 25%
of the sales mix in restaurants open during dinner hours. This
strong performance was supported by the tacos LTO, which proved
popular with guests during both the lunch and dinner dayparts.
Having driven a higher mix of sales at dinner and an increase in
average cheque during the initial dinner plates test in Q4 2020,
the Company expects that its planned launch of an evolved dinner
plates platform in late 2021 will further support dinnertime sales.
We remain excited about continuing to grow dinner as a second
daypart.
Omnichannel Expansion
The Company 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, in Q2 2021 the Company 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 plans to bring additional products to
market this year.
In Q2 2021, the Company’s CPG business continued
to work on expanding its points of distribution and refining its
product offerings. The Company has generally seen sales
acceleration through Q2 2021 and to date, with customers and
retailers alike continuing to adopt Freshii’s beverage and snacking
products as a larger percentage of the overall sales mix. These
snacking and beverage products have a longer shelf life, broaden
the overall appeal of our product set and encourage multi-product
purchases. An example of the growth in the snacking product set is
the recent expansion of both the flavours and the pack-size
availability of Freshii’s energii bites, with multi-packs selling
well. Energii bites also continue to be an area in which the
Company intends to pursue flavour innovation, and Freshii
anticipates launching new seasonal bite flavours in the coming
periods.
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 also 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 Q2 2021, Freshii made further funds available
to its franchisee investment program to help accelerate the sales
recovery and profitability of our restaurants through and beyond
the COVID-19 period. The Company announced to our franchise
partners it will be making an additional investment in the system
of approximately $1 million in Q2 and through the second half of
2021. Through this extended investment program, the Company will
continue to support our restaurant network in the following
areas:
- Promoting guest
adoption of Freshii’s new mobile app;
- incremental
marketing and loyalty investments;
- operating cost
offsets;
- the engagement
of an enhanced customer experience program; and
- direct support
for restaurants through sales driving and profit protecting
initiatives.
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 $38.1 million on hand
as at June 27, 2021. As previously disclosed, we are committed to
maintaining adequate liquidity and financial flexibility throughout
the COVID-19 pandemic and coming out of it, 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.
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 implemented 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 throughout 2021.
Normal Course Issuer Bid
Program
In Q1 2021, the Company 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
August 6, 2021, the Company has purchased 899,616 Class A
subordinate voting shares since the commencement of the NCIB, at an
average share price of $2.07.
Earnings Conference Call and Audio
Webcast:
A conference call to discuss Q2 2021 financial
results is scheduled for August 10, 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 Tuesday, August 10, 2021 through Tuesday, August
17, 2021. To access the replay, please call 1-844-512-2921 (U.S.
& Canada) or 1-412-317-6671 (International) and enter
confirmation code 13721337. 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
384 restaurants in 14 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 “Non-IFRS Financial Measures and Industry Metrics”
section of the Company's Management’s Discussion and Analysis dated
August 9, 2021, which is incorporated by reference into this news
release and 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 (including that stores currently categorized as temporarily
closed will re-open on the timelines anticipated or at all and that
they will achieve the sales level anticipated), 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
(including the timing of the Company’s planned launch of an evolved
dinner plates platform), the Company’s plans with respect to its
CPG business line (including energii bites flavour innovation and
seasonal offerings), the Company’s nutritional supplement business
line, any future offering of Freshii loyalty benefits, 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 (including that the impacts of COVD-19
will continue to abate and that the Company’s work with its
franchise partners to mitigate the ongoing impacts will have the
intended results on the timelines anticipated or at all). Wherever
used, the words "may", "will", "anticipate", "intend", "estimate",
"expect", "plan", "believe", “lead”, “continue”, “plan”, “design”,
“likely” 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 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 planned launch of the loyalty benefits program, 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 (and launch
of the Company’s evolved dinner plates platform), the Company’s
ability to successfully develop new products in its nutritional
supplements 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 August 9, 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 and 26 week periods ended June 27, 2021 and
June 28, 2020, respectively:
|
|
|
For the 13 weeks ended |
|
(in thousands) |
|
|
June 27, 2021 |
|
|
|
June 28, 2020 |
|
|
|
|
|
Amount |
|
|
|
Percent ofTotal Revenue |
|
|
|
Amount |
|
|
|
Percent ofTotal Revenue |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise revenue |
|
|
|
$ |
5,008 |
|
|
|
|
89 |
% |
|
|
$ |
3,381 |
|
|
|
|
95 |
% |
Company-owned revenue |
|
|
|
|
628 |
|
|
|
|
11 |
|
|
|
|
194 |
|
|
|
|
5 |
|
Total revenue |
|
|
|
|
5,636 |
|
|
|
|
100 |
|
|
|
|
3,575 |
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
481 |
|
|
|
|
9 |
|
|
|
|
203 |
|
|
|
|
6 |
|
Selling, general and
administrative |
|
|
|
|
4,298 |
|
|
|
|
76 |
|
|
|
|
2,528 |
|
|
|
|
71 |
|
Depreciation and
amortization |
|
|
|
|
392 |
|
|
|
|
7 |
|
|
|
|
679 |
|
|
|
|
19 |
|
Share
based compensation expense |
|
|
|
|
827 |
|
|
|
|
15 |
|
|
|
|
598 |
|
|
|
|
17 |
|
Total costs and expenses |
|
|
|
|
5,998 |
|
|
|
|
107 |
|
|
|
|
4,008 |
|
|
|
|
113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before interest,
foreign exchange & income taxes |
|
|
|
|
(362 |
) |
|
|
|
(7 |
) |
|
|
|
(433 |
) |
|
|
|
(13 |
) |
Interest income, net |
|
|
|
|
2 |
|
|
|
|
- |
|
|
|
|
20 |
|
|
|
|
1 |
|
Foreign
exchange loss (gain) |
|
|
|
|
39 |
|
|
|
|
1 |
|
|
|
|
287 |
|
|
|
|
8 |
|
Loss before income tax expense |
|
|
|
|
(403 |
) |
|
|
|
(8 |
) |
|
|
|
(740 |
) |
|
|
|
(22 |
) |
Income tax expense (recovery) |
|
|
|
|
223 |
|
|
|
|
4 |
|
|
|
|
(14 |
) |
|
|
|
- |
|
Net loss |
|
|
|
|
(626 |
) |
|
|
|
(11 |
) |
|
|
|
(726 |
) |
|
|
|
(22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation adjustment |
|
|
|
|
24 |
|
|
|
|
- |
|
|
|
|
6 |
|
|
|
|
- |
|
Comprehensive income (loss) |
|
|
|
$ |
(602 |
) |
|
|
|
(11 |
%) |
|
|
$ |
(720 |
) |
|
|
|
(20 |
%) |
|
|
|
For the 26 weeks ended |
|
(in thousands) |
|
|
June 27, 2021 |
|
|
|
June 28, 2020 |
|
|
|
|
|
Amount |
|
|
|
Percent ofTotal Revenue |
|
|
|
Amount |
|
|
|
Percent ofTotal Revenue |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise revenue |
|
|
|
$ |
8,363 |
|
|
|
|
90 |
% |
|
|
$ |
8,831 |
|
|
|
|
91 |
% |
Company-owned revenue |
|
|
|
|
937 |
|
|
|
|
10 |
|
|
|
|
834 |
|
|
|
|
9 |
|
Total revenue |
|
|
|
|
9,300 |
|
|
|
|
100 |
|
|
|
|
9,665 |
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
748 |
|
|
|
|
8 |
|
|
|
|
727 |
|
|
|
|
8 |
|
Selling, general and
administrative |
|
|
|
|
8,150 |
|
|
|
|
88 |
|
|
|
|
9,723 |
|
|
|
|
101 |
|
Depreciation and
amortization |
|
|
|
|
788 |
|
|
|
|
8 |
|
|
|
|
3,029 |
|
|
|
|
31 |
|
Share
based compensation expense |
|
|
|
|
1,515 |
|
|
|
|
16 |
|
|
|
|
1,531 |
|
|
|
|
16 |
|
Total costs and expenses |
|
|
|
|
11,201 |
|
|
|
|
120 |
|
|
|
|
15,010 |
|
|
|
|
156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
interest, foreign exchange & income taxes |
|
|
|
|
(1,901 |
) |
|
|
|
(20 |
) |
|
|
|
(5,345 |
) |
|
|
|
(56 |
) |
Interest income, net |
|
|
|
|
7 |
|
|
|
|
- |
|
|
|
|
(52 |
) |
|
|
|
(1 |
) |
Foreign
exchange loss (gain) |
|
|
|
|
210 |
|
|
|
|
2 |
|
|
|
|
(447 |
) |
|
|
|
(5 |
) |
Income (loss) before income tax expense |
|
|
|
|
(2,118 |
) |
|
|
|
(22 |
) |
|
|
|
(4,846 |
) |
|
|
|
(50 |
) |
Income tax expense (recovery) |
|
|
|
|
(168 |
) |
|
|
|
(2 |
) |
|
|
|
(745 |
) |
|
|
|
(8 |
) |
Net loss |
|
|
|
|
(1,950 |
) |
|
|
|
(21 |
) |
|
|
|
(4,101 |
) |
|
|
|
(42 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation adjustment |
|
|
|
|
45 |
|
|
|
|
- |
|
|
|
|
(51 |
) |
|
|
|
(1 |
) |
Comprehensive income (loss) |
|
|
|
$ |
(1,905 |
) |
|
|
|
(20 |
%) |
|
|
$ |
(4,152 |
) |
|
|
|
(43 |
%) |
The following table summarizes our Consolidated Statement of
Balance Sheet Information as at June 27, 2021 and June 28,
2020:
(in thousands) |
|
|
|
|
|
|
|
|
|
As atJune 27, 2021 |
|
|
|
As atDecember 27, 2020 |
|
Cash |
|
|
|
|
|
|
|
|
|
$ |
38,059 |
|
|
|
$ |
40,569 |
|
Total assets |
|
|
|
|
|
|
|
|
|
|
58,569 |
|
|
|
|
63,238 |
|
Equity |
|
|
|
|
|
|
|
|
|
|
39,530 |
|
|
|
|
41,475 |
|
The following table shows our cash flows information for the 13
and 26 week periods ended June 27, 2021 and June 28, 2020,
respectively:
|
|
|
|
|
|
|
|
|
For the 26 weeks ended |
|
(in thousands) |
|
|
|
|
|
|
|
|
|
June 27, 2021 |
|
|
|
June 28, 2020 |
|
Net
cash provided by operations |
|
|
|
|
|
|
|
|
|
$ |
(690 |
) |
|
|
$ |
(114 |
) |
Net cash used in investing |
|
|
|
|
|
|
|
|
|
|
(111 |
) |
|
|
|
(455 |
) |
Net cash used in financing |
|
|
|
|
|
|
|
|
|
|
(1,662 |
) |
|
|
|
(224 |
) |
Net increase (decrease) in cash |
|
|
|
|
|
|
|
|
|
$ |
(2,463 |
) |
|
|
$ |
(793 |
) |
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 |
|
|
For the 26 weeks ended |
|
(in thousands) |
|
|
|
June 27, 2021 |
|
|
|
June 28, 2020 |
|
|
|
June 27, 2021 |
|
|
|
June 28, 2020 |
|
Net
loss |
|
|
|
$ |
(626 |
) |
|
|
$ |
(726 |
) |
|
|
$ |
(1,950 |
) |
|
|
$ |
(4,101 |
) |
Interest income, net |
|
|
|
|
2 |
|
|
|
|
20 |
|
|
|
|
7 |
|
|
|
|
(52 |
) |
Income tax expense
(recovery) |
|
|
|
|
223 |
|
|
|
|
(14 |
) |
|
|
|
(168 |
) |
|
|
|
(745 |
) |
Depreciation and amortization |
|
|
|
|
392 |
|
|
|
|
679 |
|
|
|
|
788 |
|
|
|
|
3,029 |
|
EBITDA |
|
|
|
|
(9 |
) |
|
|
|
(41 |
) |
|
|
|
(1,323 |
) |
|
|
|
(1,869 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense(1) |
|
|
|
|
827 |
|
|
|
|
598 |
|
|
|
|
1,515 |
|
|
|
|
1,531 |
|
Foreign exchange (gain) loss |
|
|
|
|
39 |
|
|
|
|
287 |
|
|
|
|
210 |
|
|
|
|
(447 |
) |
Other adjustments(2) |
|
|
|
|
(740 |
) |
|
|
|
- |
|
|
|
|
(740 |
) |
|
|
|
2,121 |
|
Adjusted EBITDA |
|
|
|
|
117 |
|
|
|
|
844 |
|
|
|
|
(338 |
) |
|
|
|
1,336 |
|
Constant currency remeasurement |
|
|
|
|
- |
|
|
|
|
(88 |
) |
|
|
|
- |
|
|
|
|
(143 |
) |
Adjusted EBITDA on a constant currency basis |
|
|
|
$ |
117 |
|
|
|
$ |
756 |
|
|
|
$ |
(338 |
) |
|
|
$ |
1,193 |
|
Less capital expenditures |
|
|
|
|
78 |
|
|
|
|
51 |
|
|
|
|
153 |
|
|
|
|
480 |
|
Free cash flow |
|
|
|
$ |
39 |
|
|
|
$ |
793 |
|
|
|
$ |
(491 |
) |
|
|
$ |
856 |
|
Free cash flow conversion |
|
|
|
|
33.3 |
% |
|
|
|
94.0 |
% |
|
|
n/a |
|
|
|
|
64.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
(626 |
) |
|
|
|
(726 |
) |
|
|
|
(1,950 |
) |
|
|
|
(4,101 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense(1) |
|
|
|
|
827 |
|
|
|
|
598 |
|
|
|
|
1,515 |
|
|
|
|
1,531 |
|
Foreign exchange (gain) loss |
|
|
|
|
39 |
|
|
|
|
287 |
|
|
|
|
210 |
|
|
|
|
(447 |
) |
Other adjustments(2) |
|
|
|
|
(740 |
) |
|
|
|
- |
|
|
|
|
(740 |
) |
|
|
|
2,121 |
|
Related tax effects(3) |
|
|
|
|
(33 |
) |
|
|
|
(235 |
) |
|
|
|
(261 |
) |
|
|
|
(849 |
) |
Adjusted Net Income (Loss) |
|
|
|
$ |
(533 |
) |
|
|
$ |
(76 |
) |
|
|
$ |
(1,226 |
) |
|
|
$ |
(1,745 |
) |
Notes: (1) In the 26 week periods ended June 27,
2021 and June 28, 2020, the Company granted RSUs to executive
officers, management, and employees of the Company in conjunction
with an annual employee grant.(2) For the 13 and 26 week periods
ended June 27, 2021, represents franchise fee revenue, net of
related commissions, resulting from a change in the Company’s
estimated future performance obligations. The inclusion of this
revenue is a one-time occurrence and so has been removed for
purposes of calculating Adjusted EBITDA. For the 26 week period
ended June 28, 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 the adjustment.
The Company’s condensed consolidated interim
financial statements for the 13 and 26 week periods ended June 27,
2021 and June 28, 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 This is a non-IFRS measure. Please refer to the “Non-IFRS
Measures and Industry Metrics” section at the end of this press
release. 2 System-wide sales, same-store sales growth, EBITDA,
Adjusted EBITDA and free cash flow 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. See “Non-IFRS Measures and
Industry Metrics” and the table reconciling such measures to the
most directly comparable IFRS financial performance measure,
included later in this news release.
Freshii (TSX:FRII)
Historical Stock Chart
From Nov 2024 to Dec 2024
Freshii (TSX:FRII)
Historical Stock Chart
From Dec 2023 to Dec 2024