- Company exceeds full-year 2018 revenue guidance and meets
Adjusted EBITDA target
- Q4 Pro Forma Revenue increases 42% to $29.0 million (reported: $29.0 million), on strong North
American performance
- MAV Beauty Brands rises into the top 10 of all US FDM
hair care companies and is the fastest-growing among top
10
- Announces appointments of Judy
Adam as Chief Financial Officer and
Chris Doyle as Chief Strategy
Officer
CONCORD, ON, March 28, 2019 /CNW/ - MAV Beauty Brands
Inc. ("MAV Beauty Brands" or the "Company"), a high-growth global
personal care company, today announced its financial results for
the three and 12 months ended December 31,
2018. Unless otherwise indicated, all amounts are expressed
in U.S. dollars. Certain metrics, including those expressed on an
adjusted or pro forma basis, are non-IFRS measures (see "Non-IFRS
Measures" below).
Selected Financial Information(1)
|
|
Pro
forma
|
Pro
forma
|
Pro
forma
|
Pro
forma
|
Reported
|
Reported
|
Reported
|
Reported
|
(in thousands of
US dollars) (unaudited)
|
|
FY
2018
|
FY
2017
|
Q4
2018
|
Q4
2017
|
FY
2018
|
FY
2017
|
Q4
2018
|
Q4
2017
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
102,629
|
75,678
|
29,032
|
20,458
|
94,039
|
42,368
|
29,032
|
12,164
|
Gross
profit
|
|
49,162
|
38,789
|
13,451
|
11,487
|
42,817
|
25,435
|
13,451
|
7,405
|
Net (loss) income
and comprehensive
|
|
9,022
|
8,898
|
2,059
|
3,951
|
(10,402)
|
2,016
|
1,109
|
1,481
|
(loss) income for
the period
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
21,782
|
20,948
|
5,235
|
7,567
|
8,227
|
14,114
|
5,235
|
4,973
|
Adjusted
EBITDA
|
|
28,622
|
26,312
|
7,365
|
8,578
|
26,200
|
16,047
|
7,365
|
5,773
|
Adjusted Net
Income
|
|
14,119
|
12,894
|
3,646
|
4,703
|
2,989
|
3,357
|
2,696
|
2,036
|
|
(1) Includes unaudited pro
forma consolidated financial information for the three and 12
months ended December 31, 2018 and December 31, 2017. See
"Non-IFRS Measures".
|
"It was a transformative year for MAV Beauty Brands, we acquired
and integrated two on-trend, high-growth brands and we completed an
initial public offering on our path to building a global personal
care company," said Marc Anthony
Venere, Founder, President and Chief Executive Officer of
MAV Beauty Brands. "Strong fourth-quarter sales, with 42% pro forma
growth, helped us exceed our annual revenue target and underscores
the robust consumer and retailer demand for our brands."
Fiscal 2018 and Q4 2018 Financial Review
|
Fiscal 2018
Results
|
Financial
Guidance
|
Pro Forma
Revenue(1)
|
$102.6
million
|
Between $95 million
and $100 million
|
Pro Forma Adjusted
EBITDA(2)
|
$28.6
million
|
Approximately $29
million
|
|
|
Notes:
|
|
(1)
|
IFRS reported results
only incorporate Renpure, LLC's results starting March 8,
2018. Reported Fiscal 2018 revenue was $94.0 million versus
the financial guidance of between $86.4 million and $91.4
million.
|
(2)
|
IFRS reported results
only incorporate Renpure, LLC's results starting March 8,
2018. Reported Fiscal 2018 Adjusted EBITDA was $26.2 million
versus the financial guidance of approximately $26.6
million.
|
For Fiscal 2018, MAV Beauty Brands delivered pro forma revenue
of $102.6 million (reported:
$94.0 million), up 36% from the prior
year, exceeding its 2018 financial guidance. The year-over-year
growth was driven by strong performance of all three of the
Company's core brands, which are growing significantly above the
industry average (U.S. growth rate of 2.4% in 20181).
This organic growth led to MAV Beauty Brands entering the top ten
hair care manufacturers in the U.S. FDM market and becoming the
fastest-growing among the top ten brands.2
Pro forma Adjusted EBITDA for Fiscal 2018 was $28.6 million in 2018 (reported: $26.2 million), in line with the Company's
guidance and compared to $26.3
million (reported: $16.0
million) in Fiscal 2017. Pro forma Net Income for Fiscal
2018 was $9 million (reported: Net
Loss of $10.4 million).
In Q4 2018, organic growth across the Company's brand portfolio
led to a 42% increase in pro forma revenue to $29.0 million (reported: $29.0 million), compared with pro forma revenue
of $20.5 million in Q4 2017
(reported: $12.2 million). The
year-over-year increase reflects significant organic growth in
total distribution points for the Company's three core brands
within existing North American retailer partners. The Marc Anthony
True Professional and Renpure brands had 56% and 20% point of sale
growth, respectively, in Q4 2018. Among the top 20 U.S. hair care
brands, Marc Anthony True Professional was the fastest-growing
brand in the U.S. drug channel in Fiscal 2018.3
In addition to organic growth, MAV Beauty Brands continued to
deliver on one of its core strategies of cross-selling the
portfolio to existing retailers. This strategy is pivotal to
maximizing the value of the portfolio and capitalizing on the
Company's global operating platform. Cake Beauty launched
nationally in a second U.S. retail partner in Q4 2018 following the
launch with its first U.S. retail partner in Q3 2018. In addition,
Renpure expanded across Canadian retail locations, including the
country's leading drug store retailer.
MAV Beauty Brands made strong progress expanding across the
globe in 2018, entering 10 new markets and bringing the total
international reach to 29 countries outside of North America. Another key international
accomplishment in the fourth quarter was the acceleration of our
new cross-border e-commerce business in China. This success positions the Company for
significantly increased international sales growth in
2019.
In Q4 2018, the Company continued to build on its early success
in category expansion with Renpure and Cake Beauty, as both brands
expanded their body wash and lotion offerings. Expansion into these
body categories highlights the opportunity to extend existing
brands into other high-growth adjacent beauty categories. These
newly developed categories will continue to be a strategic focus
and are expected to provide an additional lever for growth.
Q4 2018 pro forma gross profit increased by 17% to $13.5 million (reported: $13.5 million), compared with pro forma gross
profit of $11.5 million (reported:
$7.4 million) in Q4 2017. Pro forma
gross profit margin decreased to 46.3% in Q4 2018 (reported:
46.3%), from 56.1% in Q4 2017 (reported: 60.9%). The year-over-year
change in gross margin reflects several factors, including the
effect from the consolidation of different margin profiles
generated by the two acquired brands. In addition, Q4 2018 gross
margin was affected by higher retailer trade expenses, the majority
of which related to a one-time markdown expense from a holiday
promotional program. Excluding trade markdowns of $1.1 million, gross profit margin would have been
48.3% for Q4 2018. Management is executing on a plan to increase
consolidated gross margins and expects sequential improvements
throughout 2019 based on additional efficiencies and economies of
scale in its manufacturing and supply chain and the impact of new
innovations, product collections and formulations.
Pro forma Adjusted net income was $3.6
million in Q4 2018 (reported: $1.1
million), compared with pro forma Adjusted net income of
$4.7 million in Q4 2017 (reported:
$1.5 million). Pro forma Adjusted
earnings per share, on a fully diluted basis, was $0.09 in Q4 2018 (reported: $0.03), compared with $0.12 in Q4 2017 (reported: $0.06).
Pro forma Adjusted EBITDA was $7.4
million in Q4 2018 (reported: $7.4
million), compared with pro forma Adjusted EBITDA of
$8.6 million in Q4 2017 (reported:
$5.8 million). The year-over-year
change is primarily due to the costs required to support the
Company's public listing and growth plans, as well as one-time
trade markdowns in Q4 2018.
(1) Nielsen AOD,
Total US x AOC, Hair Care, 2018
|
(2) Nielsen AOD,
BC SUPER CATEGORY: HAIR CARE – Total US – 2018
|
(3) Nielsen AOD,
BC SUPER CATEGORY: HAIR CARE – Total US – OND 18 (W/E
12/29/2018)
|
2019 Outlook
MAV Beauty Brands expects continued strong organic sales growth
and increasing Adjusted EBITDA in Fiscal 2019, well in excess of
the category average for consumer personal care companies. The
Company established its outlook for Fiscal 2019 and
anticipates:
- Revenue in the range of $115
million to $120 million;
and
- Adjusted EBITDA in the range of $34
million to $37 million.
The Company's foregoing financial outlook for Fiscal 2019
assumes, among other things: (i) no changes to the Company's
strategic positioning in fast-growing personal care categories, or
its ability to drive market share for each of its brands within
existing retail and distribution partners, cross-sell its
complementary brand portfolio, extend its reach into new
international markets, continue to introduce new products and
product extensions that appeal to consumers; and (ii) increasing
gross margins. See "Forward-Looking Information" below.
MAV Beauty Brands remains on track to meet the Fiscal 2020
performance targets that were included in its final prospectus
dated June 28, 2018 in respect of its
IPO.
Executive Appointments
MAV Beauty Brands also announced that Judy Adam, a highly experienced finance
professional, will be joining the Company as Chief Financial
Officer effective April 5, 2019. Judy
brings 25 years of public company experience to MAV Beauty
Brands, most recently serving as Senior Vice President
Finance, Corus Entertainment Inc., a leading media and content
company. Judy was an integral member of the management team
during the company's growth, with significant experience in
planning and financial analysis, financial reporting and risk
management, M&A, capital markets, and investor relations. Judy
is a Chartered Professional Accountant and holds a Bachelor of
Commerce degree from the University of British
Columbia
Chris Doyle, Chief Financial
Officer, will assume the newly created executive position of Chief
Strategy Officer, where he will lead business development along
with other strategic initiatives. Building on the company's
stated strategy, Chris's primary focus will be acquisition
sourcing, due diligence, analysis and integration. This new role
reinforces the Company's commitment to building out its operating
platform, including the addition of new iconic brands to the
portfolio.
"We are excited to add further strength and depth to our
executive team to support the rapid expansion of our business and
the continued development of our platform-based model," added Mr.
Venere. "We welcome Judy to the executive team. Her extensive
experience at a large public company will serve us well as we
continue to build out the MAV Beauty Brands platform. Chris was
instrumental in the successful completion and integration of the
acquisitions and the IPO and with his extensive operational
experience we look forward to his imprint and impact in this new
role."
Normal Course Issuer Bid ("NCIB")
In a separate press release issued today, the Company announced
its intention to proceed with a normal course issuer bid through
the facilities of the TSX to repurchase up to $5,000,000 of common shares. Subject to the
approval of the TSX, the NCIB will commence on April 2, 2019 and end on April 1, 2020. The Board of Directors
believes that a NCIB represents an appropriate and desirable use of
available cash as we believe that our stock price is significantly
undervalued. This is expected to increase shareholder value
and not materially impact the Company's capital allocation
strategy, leverage and ability to complete strategic
acquisitions.
Q4 2018 Financial Statements and Management's Discussion and
Analysis
The Company's audited annual consolidated financial statements
for the three-month and 12-month periods ended December 31, 2018 and Management's Discussion and
Analysis 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 2018 fourth quarter and full-year financial results at
8:30 a.m. EDT on March 28, 2019. The call will be hosted by
Marc Anthony Venere, Founder,
President & CEO, Tim Bunch,
Chief Revenue Officer, and Chris
Doyle, CFO. To participate in the call, dial (416) 764-8688
or (888) 390-0546 using the conference ID 87634789. The audio
webcast can be accessed at investors.mavbeautybrands.com. Listeners
should access the webcast or call 10-15 minutes before the start
time to ensure they are connected.
About MAV Beauty Brands
MAV Beauty Brands is a high-growth global personal care company
dedicated to providing consumers with premium quality, authentic
and differentiated products. Our innovation-focused, next
generation platform consists of complementary and rapidly growing
personal care brands: Marc Anthony True Professional, Renpure and
Cake Beauty. Our products include a wide variety of hair care, body
care and beauty products such as shampoo, conditioner, hair styling
products, treatments, body wash, and body and hand lotion across
multiple collections that each serve a different and personalized
consumer need. Our products are sold in over 30 countries around
the world, in over 100 major retailers and through over 60,000
doors.
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 EBITDA" and "Adjusted Net Income". 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 can be found in our MD&A. Such
reconciliations can also be found in this press release under the
headings "Pro forma Q4 2018 Compared to Pro forma Q4 2017 and Pro
forma 2018 Compared to Pro forma 2017" and "Q4 2018 Compared to Q4
2017 and 2018 Compared to 2017".
To assist readers in assessing year-over-year performance, the
Company has included selected unaudited pro forma consolidated
financial information for the three and 12 months ended
December 31, 2018 and December 31, 2017 which gives effect (as if they
occurred on January 1, 2017) to: (i) the Renpure
Acquisition; (ii) the entry into the New Credit Facility and
the re‑payment of the Company's prior indebtedness; and (iii) the
completion of the IPO and concurrent changes to the share
capital.
The pro forma information set forth in this news release should
not be considered to be what the actual financial position or other
results of operations would have necessarily been had the (i)
Renpure Acquisition, the (ii) entry into the New Credit Facility
and the re‑payment of the Company's existing indebtedness,
and (iii) the IPO and concurrent changes to the share capital
completed, as, at, or for the periods stated.
"Adjusted EBITDA" represents, for the applicable period,
EBITDA 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 non‑recurring and not indicative of our
ongoing operating performance, including:
(i) transaction‑related costs; (ii) shareholder fees and
related costs; (iii) non‑recurring charges; (iv) purchase
accounting adjustments; (v) share‑based compensation; and
(vi) unrealized foreign exchange (gain) loss.
"Adjusted Net Income" represents, for the applicable
period, net income 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 non‑recurring and not
indicative of our ongoing operating performance, including:
(i) transaction‑related costs; (ii) shareholder fees and
related costs; (iii) non‑recurring charges; (iv) purchase
accounting adjustments; (v) share‑based compensation;
(vi) unrealized foreign exchange (gain) loss; and
(vii) tax impact of the aforementioned adjustments (based on
annual effective tax rate).
"EBITDA" represents net income (loss) and comprehensive
net income (loss) for the period before: (i) income tax
(recovery) expense; (ii) interest; and (iii) amortization
and depreciation.
''Pro Forma Adjusted EBITDA'' represents, for the
applicable period, Adjusted EBITDA, after giving effect to: (i) the
Renpure Acquisition as if it occurred on January 1, 2017; (ii) the entry into the New
Credit Facility and the re-payment of the Company's existing
indebtedness; (iii) the completion of the IPO and concurrent
changes to the share capital.
''Pro Forma Adjusted Net Income'' represents, for the
applicable period, Adjusted Net Income, after giving effect to: (i)
the Renpure Acquisition as if it occurred on January 1, 2017; (ii) the entry into the New
Credit Facility and the re-payment of the Company's existing
indebtedness; and (iii) the completion of the IPO and concurrent
changes to the share capital.
Forward-Looking Information
Certain information in this press release, including statements
relating to expected changes to the Company's margin profile,
achieving economies of scale and supply chain efficiencies,
decreasing our gross margin percentage, our financial performance
goals for Fiscal 2019 and our intention to commence a NCIB,
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.
Implicit in forward-looking statements in respect of the
Company's expectations for Fiscal 2019 Revenue to be in the range
of $115 million to $120 million and for Adjusted EBITDA to be in the
range of $34 million to $37 million for Fiscal 2019, are certain current
assumptions, including, among others, continued growth rates for
retail sales in the global personal care industry and hair and body
care categories in line with the past three years; continued
introduction of new products and product extensions that appeal to
consumers and our retail and distribution partners; overall shelf
space growth of each of our brands continuing in line with
historical growth rates for these brands; overall sales velocity of
our products remaining in line with historical sales velocity for
our products; the Company's sales mix shifting to lower margin
Renpure products, retail partners maintaining sales growth and foot
traffic in line with their sales growth and foot traffic for the
past three years; maintaining our existing retailer and
international distribution partners and growing sales to these
partners as a result of our cross‑selling initiatives; interest and
inflation rates consistent with historical levels; maintaining
selling & administrative expenses as a percentage of
revenue in the range of 19% and 21%; maintaining our asset‑light
business model with minimal annual capital expenditures as a
percentage of annual revenue. Specifically, we have assumed
that (i) the U.S. dollar to Canadian dollar exchange rate of
1:1.32; (ii) taxation rates consistent with current and currently
anticipated levels.
Management currently believes that the achievement of the
Company's Fiscal 2019 financial guidance can be reasonably
estimated and is based on underlying assumptions that management
believes are reasonable in the circumstances, given the time period
for such guidance. However, there can be no assurance that we will
be able to increase our penetration with existing retailers, either
by increasing the number of products that we sell in their stores
or by selling our products in more of their stores, or that we will
be able to successfully cross‑sell our products or extend our reach
into new international markets at levels underlying our financial
guidance. Furthermore, actual results or performance in the future
may vary from our assumptions referred to above.
The foregoing description of our potential growth opportunities
is based on management's current views and strategies, our
assumptions and expectations concerning our growth opportunities,
and our assessment of the opportunities for our business and the
global personal care industry and hair care and body care
categories, and has been calculated using accounting policies that
are generally consistent with our current accounting policies. The
purpose of disclosing our growth guidance is to provide investors
with more information concerning the financial impact of our
business initiatives and growth strategies described in the
Company's Annual Information Form dated March 28, 2019 for the year ended December 31, 2018 (the "AIF").
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 AIF 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.
Pro forma Q4 2018 Compared to Pro forma Q4 2017 and Pro forma
2018 Compared to Pro forma 2017
|
|
Pro
forma
|
Pro
forma
|
Pro
forma
|
Pro
forma
|
(in thousands of
US dollars) (unaudited)
|
|
Q4
2018
|
Q4
2017
|
Fiscal
2018
|
Fiscal
2017
|
Consolidated
statements of operations and
|
|
|
|
|
|
comprehensive
income:
|
|
|
|
|
|
Revenue
|
|
29,032
|
20,458
|
102,629
|
75,678
|
Cost of
sales
|
(3)
|
15,581
|
8,971
|
53,467
|
36,889
|
Gross
profit
|
|
13,451
|
11,487
|
49,162
|
38,789
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
Selling and
administrative
|
(1), (4)
|
7,849
|
3,869
|
26,524
|
17,310
|
Foreign exchange loss
(gain)
|
|
(423)
|
(33)
|
(554)
|
154
|
Amortization and
depreciation
|
(2)
|
787
|
743
|
3,135
|
2,924
|
Finance and other
charges
|
(1)
|
2,474
|
1,606
|
7,946
|
6,459
|
|
|
10,687
|
6,185
|
37,051
|
26,847
|
|
|
|
|
|
|
(Loss) income before
income taxes
|
|
2,764
|
5,302
|
12,111
|
11,942
|
|
|
|
|
|
|
Income tax
expense
|
|
|
|
|
|
Deferred
|
(5)
|
705
|
1,351
|
3,089
|
3,044
|
|
|
705
|
1,351
|
3,089
|
3,044
|
Net income and
comprehensive income for the period
|
|
2,059
|
3,951
|
9,022
|
8,898
|
EBITDA
|
|
5,235
|
7,567
|
21,782
|
20,948
|
Adjusted
EBITDA
|
|
7,365
|
8,578
|
28,622
|
26,312
|
Adjusted Net
Income
|
|
3,646
|
4,703
|
14,119
|
12,894
|
The unaudited pro forma net income and comprehensive income for
Q4 2018, Fiscal 2018, Q4 2017, Fiscal 2017, reflect the following
transactions:
- The acquisition by the Company of 100% of the outstanding units
of Renpure, LLC on March 8,
2018.
- The refinancing of credit facilities concurrent with the
closing of the IPO as described.
- The completion of the IPO and concurrent changes to the share
capital.
The pro forma numbers presented by management to give effect to
the above transactions as if they have been consummated on
January 1, 2017. Renpure was acquired
by the Company on March 8, 2018 and
therefore the financial results of Renpure have been consolidated
with the unaudited financial results of the Company starting
March 8, 2018.
1)
|
Concurrent with the
closing of the IPO, the Company entered into a new $107,500 term
loan credit facility and a $20,000 revolving credit facility
available. This refinancing resulted in the Company's cost of
borrowing reducing to an effective interest rate of approximately
5.15%. The refinancing resulted in a reduction of interest expense
of $nil and $742 for pro forma Q4 2018 and Q4 2017 respectively,
after considering commitment fees on the unused revolving credit
facility and the amortization of the financing costs on the
refinanced debt. An additional $nil for pro forma Q4 2018 and $30
for pro forma Q4 2017 has been adjusted for related to transaction
costs which are non-recurring in nature and would not reflect the
expenses of the combined entity on an ongoing basis.
|
|
|
2)
|
Adjusted for
incremental amortization of $170 for proforma Q4 2017 as a result
of the fair value adjustment to customer lists in connection with
IFRS 3 accounting.
|
|
|
3)
|
In conjunction with
the acquisition of Cake Beauty Inc. January 23, 2018 and
Renpure, LLC on March 8, 2018, the fair value adjustment of
inventory as part of the initial purchase price allocation was
amortized.
|
|
|
4)
|
Adjusted for related
party commissions of $1,285 and related party salaries and benefits
of $29 in Q4 2017 as a result of these expenses being non-recurring
in nature and would not reflect expenses of the combined entity on
an ongoing basis.
|
|
|
5)
|
Income
tax have been reflected at 25.5% of the net
adjustments.
|
|
|
Pro
forma
|
Pro
forma
|
Pro
forma
|
Pro
forma
|
(in thousands of
US dollars) (unaudited)
|
|
Q4
2018
|
Q4
2017
|
Fiscal
2018
|
Fiscal
2017
|
Net income
and comprehensive income
for the period
|
|
2,059
|
3,951
|
9,022
|
8,898
|
Income tax
expense
|
|
705
|
1,351
|
3,089
|
3,044
|
Interest
|
|
1,684
|
1,522
|
6,536
|
6,082
|
Amortization and
deprecation
|
|
787
|
743
|
3,135
|
2,924
|
EBITDA
|
|
5,235
|
7,567
|
21,782
|
20,948
|
Transaction-related
costs
|
(1)
|
758
|
424
|
1,868
|
740
|
Non-recurring
charges
|
(2)
|
875
|
373
|
2,805
|
1,547
|
Purchase accounting
adjustments
|
(3)
|
-
|
-
|
55
|
2,672
|
Share-based
compensation
|
(4)
|
1,099
|
93
|
2,284
|
303
|
Foreign exchange (gain)
loss
|
|
(602)
|
121
|
(172)
|
102
|
Adjusted
EBITDA
|
|
7,365
|
8,578
|
28,622
|
26,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro
forma
|
Pro
forma
|
Pro
forma
|
Pro
forma
|
(in thousands of
US dollars) (unaudited)
|
|
Q4
2018
|
Q4
2017
|
Fiscal
2018
|
Fiscal
2017
|
Net income
and comprehensive income
for the period
|
|
2,059
|
3,951
|
9,022
|
8,898
|
Transaction-related
costs
|
|
758
|
424
|
1,868
|
740
|
Non-recurring
charges
|
|
875
|
373
|
2,805
|
1,547
|
Purchase accounting
adjustments
|
|
-
|
-
|
55
|
2,672
|
Share-based
compensation
|
|
1,099
|
93
|
2,284
|
303
|
Foreign exchange (gain)
loss
|
|
(602)
|
121
|
(172)
|
102
|
Tax impact of the above
adjustments
|
|
(543)
|
(259)
|
(1,743)
|
(1,368)
|
Adjusted Net
Income
|
|
3,646
|
4,703
|
14,119
|
12,894
|
Q4 2018 Compared to Q4 2017 and 2018 Compared to 2017
|
|
|
|
|
|
|
|
Reported
|
Reported
|
Reported
|
Reported
|
(in thousands of
US dollars) (unaudited)
|
|
Q4
2018
|
Q4
2017
|
Fiscal
2018
|
Fiscal
2017
|
Consolidated
statements of operations and
|
|
|
|
|
|
comprehensive (loss)
income:
|
|
|
|
|
|
Revenue
|
|
29,032
|
12,164
|
94,039
|
42,368
|
Cost of
sales
|
|
15,581
|
4,759
|
51,222
|
16,933
|
Gross
profit
|
|
13,451
|
7,405
|
42,817
|
25,435
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
Selling and
administrative
|
|
7,849
|
2,405
|
26,701
|
10,878
|
Foreign exchange loss
(gain)
|
|
(423)
|
(57)
|
(570)
|
67
|
Amortization and
depreciation
|
|
787
|
573
|
3,007
|
2,238
|
Finance and other
charges
|
|
2,474
|
2,348
|
25,889
|
9,347
|
|
|
10,687
|
5,269
|
55,027
|
22,530
|
|
|
|
|
|
|
(Loss) income before
income taxes
|
|
2,764
|
2,136
|
(12,210)
|
2,905
|
|
|
|
|
|
|
Income (recovery)
tax expense
|
|
|
|
|
|
Deferred
|
|
1,655
|
655
|
(1,808)
|
889
|
|
|
1,655
|
655
|
(1,808)
|
889
|
Net (loss) income
and comprehensive (loss) income for the period
|
|
1,109
|
1,481
|
(10,402)
|
2,016
|
EBITDA
|
|
5,235
|
4,973
|
8,227
|
14,114
|
Adjusted
EBITDA
|
|
7,365
|
5,773
|
26,200
|
16,047
|
Adjusted Net
Income
|
|
2,696
|
2,036
|
2,989
|
3,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
Reported
|
Reported
|
Reported
|
(in thousands of
US dollars) (unaudited)
|
|
Q4
2018
|
Q4
2017
|
Fiscal
2018
|
Fiscal
2017
|
Net (loss) income
and
comprehensive (loss) income
for the period
|
|
1,109
|
1,481
|
(10,402)
|
2,016
|
Income (recovery) tax
expense
|
|
1,655
|
655
|
(1,808)
|
889
|
Interest
|
|
1,684
|
2,264
|
17,430
|
8,971
|
Amortization and
deprecation
|
|
787
|
573
|
3,007
|
2,238
|
EBITDA
|
|
5,235
|
4,973
|
8,227
|
14,114
|
Transaction-related
costs
|
(1)
|
758
|
424
|
10,723
|
740
|
Non-recurring
charges
|
(2)
|
875
|
185
|
2,427
|
874
|
Purchase accounting
adjustments
|
(3)
|
-
|
-
|
2,727
|
-
|
Share-based
compensation
|
(4)
|
1,099
|
93
|
2,284
|
303
|
Foreign exchange (gain)
loss
|
|
(602)
|
98
|
(188)
|
16
|
Adjusted
EBITDA
|
|
7,365
|
5,773
|
26,200
|
16,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands of
US dollars) (unaudited)
|
|
Q4
2018
|
Q4
2017
|
Fiscal
2018
|
Fiscal
2017
|
Net (loss) income
and
comprehensive (loss) income
for the period
|
|
1,109
|
1,481
|
(10,402)
|
2,016
|
Transaction-related
costs
|
(1)
|
758
|
424
|
10,723
|
740
|
Non-recurring
charges
|
(2)
|
875
|
185
|
2,427
|
874
|
Purchase accounting
adjustments
|
(3)
|
-
|
-
|
2,727
|
-
|
Share-based
compensation
|
(4)
|
1,099
|
93
|
2,284
|
303
|
Foreign exchange (gain)
loss
|
|
(602)
|
98
|
(188)
|
16
|
Tax impact of the above
adjustments
|
|
(543)
|
(245)
|
(4,582)
|
(592)
|
Adjusted Net
Income
|
|
2,696
|
2,036
|
2,989
|
3,357
|
1)
|
In July 10, 2018 we
successfully completed the IPO and our Shares are listed on the
Toronto Stock Exchange under the stock symbol "MAV". Comprised of
$738 for Q4 2018 related to the fair value remeasurement of the
deferred consideration and $20 for costs associated with the 2018
Acquisitions that have been accounted for as finance and other
charges. Fiscal 2018, $8,424 of transaction-related costs of the
Company have been incurred in connection with the IPO and 2018
Acquisitions, which have been accounted for as finance and other
charges and $2,299 of transaction-related costs of the Company
incurred in connection with the IPO and the 2018 Acquisitions,
which have been accounted for as selling and administrative
expenses.
|
|
|
2)
|
Comprised of $875 for
Q4 2018 and $2,112 for Fiscal 2018 of non-recurring costs
representing predominantly expenses incurred in respect of the
following matters: (i) recruiting costs incurred as part of the
Company's efforts to put in place additional senior management,
(ii) consulting fees in respect of finance support and operations
relating to transaction-related matters, (iii) severance costs
incurred in respect of certain employees and payments related to
the termination of certain consulting contracts on acquisition,
(iv) salary and wages related to staff integration to operate one
salon, and (v) non-recurring private company board expenses, which
have been accounted for as selling and administrative
expenses. Fiscal 2018, $315 of non-recurring costs have been
incurred by the Company in cost of sales, of which $112 relates to
the salon stylist integration and $203 relates to inventory
expenses incurred in connection with the integration of the 2018
Acquisitions.
|
|
|
3)
|
In conjunction with
the 2018 Acquisitions, the fair value adjustment of inventory as
part of the initial purchase price allocation was expensed to cost
of sales as the inventories were sold.
|
|
|
4)
|
Represents
recognition of share-based payments, which have been accounted for
as selling and administrative expenses.
|
SOURCE MAV Beauty Brands Inc.