- Total revenue up 12% year-over-year to $31.7 million and revenue from North America increases 15% to $30.0 million
- Company reports record Adjusted EBITDA of $8.7 million, Adjusted Free Cash Flow of
$4.4 million
- Net income increases 21% year-over-year to $3.6 million and earnings per share (basic)
increases 25% to $0.10
VAUGHAN, ON, Nov. 13, 2020 /CNW/ - MAV Beauty Brands
Inc. ("MAV Beauty Brands" or the "Company") (TSX: MAV), a global
personal care platform, today announced its financial results for
the three and nine months ended September
30, 2020. Unless otherwise indicated, all amounts are
expressed in U.S. dollars. Certain metrics, including those
expressed on an adjusted basis, are non-IFRS measures (see
"Non-IFRS Measures" below).
"We are pleased to report another quarter of strong results in
2020, particularly in light of the extraordinary operating
environment. The results were highlighted by double-digit revenue
growth, record Adjusted EBITDA, and robust free cash flow," said
Tim Bunch, President & CEO of
MAV Beauty Brands. "The third-quarter results add to our strong
year-to-date performance across these key financial measures. This
speaks to the great efforts of our team and the resilience of the
platform, which is increasingly diversified across brands,
consumers, segments, and channels. These attributes serve us well
in periods of uncertainty, mitigating risk while allowing us to
benefit from shifting consumer preferences. The growth of our
e-commerce business continues to be a bright spot in 2020, with
sales once again more than doubling year over year."
Selected Financial Highlights(1)(2)
(in thousands of
US dollars except per share amounts) (unaudited)
|
Q3
2020
|
Q3
2019
|
%
Change
|
YTD
2020
|
YTD
2019
|
%
Change
|
|
|
|
|
|
|
|
Revenue
|
31,741
|
28,368
|
11.9
|
92,761
|
77,708
|
19.4
|
Gross
profit
|
15,748
|
14,125
|
11.5
|
44,668
|
38,440
|
16.2
|
Net income (loss)
for the period
|
3,559
|
2,939
|
21.1
|
6,398
|
5,261
|
21.6
|
Earnings per share
(basic)
|
0.10
|
0.08
|
25.0
|
0.17
|
0.14
|
21.4
|
Adjusted
EBITDA
|
8,700
|
8,476
|
2.6
|
25,073
|
20,986
|
19.5
|
Cash flow from
operations
|
7,010
|
5,917
|
18.5
|
16,291
|
13,447
|
21.1
|
Adjusted Free Cash
Flow
|
4,380
|
5,634
|
-22.3
|
8,601
|
6,749
|
27.4
|
Adjusted Net
Income
|
4,179
|
3,842
|
8.8
|
11,837
|
9,077
|
30.4
|
Adjusted Earnings
per Share (diluted)
|
0.098
|
0.096
|
3.0
|
0.28
|
0.22
|
25.0
|
|
|
(1)
|
See "Non-IFRS
Measures"
|
(2)
|
Basic Earnings per
Share calculation does not include the impact of 2,463,963 common
shares of the Company issuable upon the exchange of the units
issued as part of The Mane Choice acquisition
|
Q3 2020 Financial Review
Revenue for Q3 2020 grew by 12% over Q3 2019 to $31.7 million. Growth in the quarter reflected
our proven ability to accretively acquire businesses such as The
Mane Choice (in November 2019),
tempered by COVID-19 headwinds which reduced retail foot traffic
and temporarily reduced promotional activity at key retail
partners as many of these retailers re-allocated promotional shelf
space to other COVID-related essential items. Revenue from
North America (which represents
approximately 95% of total revenue) was $30.0 million in Q3 2020, up 15% from
$26.0 million in Q3 2019.
For the fiscal year to date, revenue grew both organically and
inorganically by 19% over 2019 to $92.8
million, reflecting the same factors mentioned above. In
general, performance matched our objective of coupling accretive
M&A with organic growth that outpaces the overall category.
Despite the uncertain and extraordinary environment in retail in
2020, we believe this revenue growth demonstrates the value of our
platform.
Over the past year, we continued to leverage our operating
platform to build our brands and drive organic growth, using a
four-pronged strategy: 1) expand the distribution footprint; 2)
introduce winning innovation; 3) amplify the brands; 4) drive
efficiencies. Over the past year, we have effectively executed on
each of the strategies. We have secured new distribution for each
of our brands and accelerated e-commerce sales; expanded our skin
care products through innovation; greatly increased brand
impressions through our marketing efforts; and generated
efficiencies in cost of goods sold.
Q3 2020 gross profit increased 12% year over year to
$15.7 million, and Q3 2020 gross
profit margin, at 49.6%, was similar to the prior year period
(49.8%). We expect some variability in gross margin quarter to
quarter based on product mix and promotional decisions, which
impact trade spend. Importantly, we have been successful at
generating product cost savings over the past year which has
allowed for steady margin improvements, as reflected in our
year-to-date gross margin of 51% compared to 49% in the prior
year.
Excluding share-based compensation charges of $0.4 million, Q3 2020 selling and administrative
expense was $6.9 million, or 22% of
sales, compared with $5.6 million, or
20% of sales, in the same period last year, excluding $0.7 million of share-based compensation charges
in Q3 2019. While higher than the prior year, primarily as a result
of the addition of The Mane Choice, selling and administrative
expense has remained relatively constant in 2020.
Q3 2020 Adjusted EBITDA increased by 3% to a record $8.7 million (27.4% of revenue), from Adjusted
EBITDA of $8.5 million in Q3 2019
(29.9% of revenue) (see "Non-IFRS Measures" below). Adjusted EBITDA
margin in the current period was consistent with the first and
second quarters of 2020. In Q3 2020, the Company reported net
income of $3.6 million, up 21% from
$2.9 million in Q3 2019, and Adjusted
Net Income increased by 9% to $4.2
million, compared with Adjusted Net Income of $3.8 million in Q3 2019, reflecting the factors
discussed above (see "Non-IFRS Measures" below).
Q3 2020 cash flow from operations was $7.0 million, up 18% from the prior year. In
addition, the current quarter reflects increased working capital
investment, primarily due to higher receivables as a result of
increased revenues, and higher inventory. As a result, the Company
generated Adjusted Free Cash Flow of $4.4
million in Q3 2020, compared with $5.6 million in Q3 2019 (see "Non-IFRS Measures"
below). On a Pro Forma basis, including the results of The Mane
Choice for the trailing 12 months, the Net Debt-to-Adjusted EBITDA
ratio was 3.9 times, compared with 4.0 times at the end of Q2 2020
(see "Non-IFRS Measures" below).
Q3 2020 Financial Statements and Management's Discussion and
Analysis
The Company's unaudited consolidated interim financial
statements for the three- and nine-month periods ended September 30, 2020 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.
Annual General Meeting
This year, to mitigate risks to the health and safety of our
communities, shareholders, employees and other stakeholders
resulting from the COVID-19, the Company will hold its annual
general meeting of shareholders in a virtual-only format on
November 13 at 2:00 p.m. EST. The event can be accessed from MAV
Beauty Brands' investor relations website at
investors.mavbeautybrands.com or
at https://web.lumiagm.com/264999089.
Conference Call & Webcast
MAV Beauty Brands will host a conference call to discuss its
fiscal 2020 third quarter financial results at 8:30 a.m. EST on November
13, 2020. The call will be hosted by Tim Bunch, President & CEO, and Judy Adam, CFO. To participate in the call, dial
(416) 764-8659 or (888) 664-6392 (using the conference ID
58878160). The audio webcast can be accessed at
investors.mavbeautybrands.comhttps://bit.ly/2mutHer. Listeners
should access the webcast or call 10-15 minutes before the start
time to ensure they are connected.
About MAV Beauty Brands (TSX:MAV)
MAV Beauty Brands is a global personal care platform focused on
acquiring great independent brands and helping these brands to
scale and win market share. We have built an operating platform to
build brands through expanded distribution, innovation, and
marketing. Today, we have a diversified portfolio of four
complementary personal care brands – Marc Anthony True
Professional, Renpure, Cake Beauty and The Mane Choice – offering
premium quality hair care, body care and beauty products. These
products are sold in over 30 countries around the world and in more
than 100 of the world's largest retailers.
Non–IFRS Measures
This press release makes reference to certain non–IFRS measures.
These measures are not recognized measures under IFRS, do not have
a standardized meaning prescribed by IFRS and are therefore
unlikely to be comparable to similar measures presented by other
companies. Rather, these measures are provided as additional
information to complement those IFRS measures by providing further
understanding of our results of operations from management's
perspective. Accordingly, these measures should not be considered
in isolation nor as a substitute for analysis of our financial
information reported under IFRS. We use non–IFRS measures including
"Adjusted EBITDA", "Adjusted Net Income", "Free Cash Flow",
"Adjusted Free Cash Flow" and "Net debt-to-Adjusted EBITDA". 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 "Q3 2020 Compared to Q3 2019".
"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 not indicative of continuing
operations, including: (i) integration, restructuring, and
other costs; (ii) shareholder fees and related costs;
(iii) purchase accounting adjustments; (iv) share–based
compensation; and (v) unrealized foreign exchange
(gain) loss.
"Adjusted Free Cash Flow" is calculated as free cash flow
adjusted to add back acquisition related costs which are included
in cash provided by operating activities. We believe Adjusted free
cash flow is a useful measure to assess the Company's ability to
repay debt, finance strategic business acquisitions and
investments, pay dividends and repurchase shares. It also
facilitates period-to-period comparisons.
"Adjusted Net Income" represents, for the applicable
period, net income (loss) and comprehensive income (loss) as
adjusted to add back or deduct, as applicable, certain expenses,
costs, charges or benefits incurred in such period which in
management's view are not indicative of continuing operations,
including: (i) integration, restructuring, and other costs;
(ii) shareholder fees and related costs; (iii) purchase
accounting adjustments; (iv) share–based compensation;
(v) unrealized foreign exchange (gain) loss; and (vi) tax
impacts 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.
''Free Cash Flow'' represents, for the applicable period,
cash provided by operating activities less cash used to purchase
property and equipment. Free cash flow is a key metric that
measures the Company's ability to repay debt, finance strategic
business acquisitions and investments, pay dividends and repurchase
shares.
"Net debt and Net debt-to-Adjusted EBITDA" net debt is
calculated as long-term debt before unamortized deferred financing
costs less cash as reported in the consolidated statements of
financial position. Net debt-to-Adjusted EBITDA is calculated as
net debt divided by Adjusted EBITDA for the four trailing quarters.
Net debt is an important measure as it reflects the principal
amount of debt owing by the Company as at a particular date. Net
debt-to-Adjusted EBITDA is an important measure of the Company's
liquidity. References to such calculation on a pro forma basis
gives effect to the acquisition of The Mane Choice as if it
occurred on January 1, 2019.
In addition, pro forma information regarding The Mane Choice
should not be considered to be what the actual financial position
or other results of operations of the Company would have
necessarily been had The Mane Choice acquisition been completed,
as, at, or for the periods stated.
Forward-Looking Information
Certain information in
this press release, including statements relating to the Company's
ability to navigate the business environment during the COVID-19
pandemic. In some cases, but not necessarily in all cases,
forward-looking information can be identified by the use of
forward-looking terminology such as "plans", "targets", "expects"
or "does not expect", "is expected", "an opportunity exists", "is
positioned", "estimates", "intends", "assumes", "anticipates" or
"does not anticipate" or "believes", or variations of such words
and phrases or state that certain actions, events or results "may",
"could", "would", "might", "will" or "will be taken", "occur" or
"be achieved". In addition, any statements that refer to
expectations, projections or other characterizations of future
events or circumstances contain forward-looking information.
Statements containing forward-looking information are not
historical facts but instead represent management's expectations,
estimates and projections regarding future events.
Forward-looking information is necessarily based on a number of
opinions, assumptions and estimates that, while considered
reasonable by MAV Beauty Brands as of the date of this press
release, are subject to known and unknown risks, uncertainties,
assumptions and other factors that may cause the actual results,
level of activity, performance or achievements to be materially
different from those expressed or implied by such forward-looking
information, including but not limited to the factors described in
greater detail in the "Risk Factors" section of the Company's
Annual Information Form dated on or about March 30, 2020 for the year ended December 31, 2019 and the Company's other
periodic filings made available at www.sedar.com. These factors are
not intended to represent a complete list of the factors that could
affect MAV Beauty Brands; however, these factors should be
considered carefully. There can be no assurance that such estimates
and assumptions will prove to be correct. The forward-looking
statements contained in this press release are made as of the date
of this press release, and MAV Beauty Brands expressly disclaims
any obligation to update or alter statements containing any
forward-looking information, or the factors or assumptions
underlying them, whether as a result of new information, future
events or otherwise, except as required by law.
Q3 2020 Compared to Q3 2019
(in thousands of
US dollars) (unaudited)
|
Q3
2020
|
Q3
2019
|
$ Change
|
% Change
|
Consolidated
statements of operations:
|
|
|
|
|
Revenue
|
31,741
|
28,368
|
3,373
|
11.9%
|
Cost of
sales
|
15,993
|
14,243
|
1,750
|
12.3%
|
Gross
profit
|
15,748
|
14,125
|
1,623
|
11.5%
|
|
|
|
|
|
Expenses
|
|
|
|
|
Selling and
administrative
|
7,302
|
6,276
|
1,026
|
16.3%
|
Amortization and
depreciation
|
1,060
|
884
|
176
|
19.9%
|
Interest and
accretion
|
1,762
|
1,787
|
(25)
|
-1.4%
|
Foreign exchange
loss
|
141
|
190
|
(49)
|
-25.8%
|
Integration,
restructuring, and other
|
437
|
395
|
42
|
10.6%
|
|
10,702
|
9,532
|
1,170
|
12.3%
|
Income before income
taxes
|
5,046
|
4,593
|
453
|
9.9%
|
Income tax expense
(recovery)
|
|
|
|
|
Current
|
(24)
|
627
|
(651)
|
nmf
|
Deferred
|
1,511
|
1,027
|
484
|
47.1%
|
|
1,487
|
1,654
|
(167)
|
-10.1%
|
Net income for the
period
|
3,559
|
2,939
|
620
|
21.1%
|
EBITDA
(1)
|
7,868
|
7,264
|
604
|
8.3%
|
Adjusted EBITDA
(1)
|
8,700
|
8,476
|
224
|
2.6%
|
Adjusted Net
Income (1)
|
4,179
|
3,842
|
337
|
8.8%
|
|
|
(1)
|
See "Non-IFRS
Measures"
|
(in thousands of
US dollars) (unaudited)
|
|
Q3
2020
|
Q3
2019
|
YTD Q3
2020
|
YTD Q3
2019
|
Consolidated net
income:
|
|
3,559
|
2,939
|
6,398
|
5,261
|
Income tax
expense
|
|
1,487
|
1,654
|
2,667
|
2,429
|
Interest and
accretion
|
|
1,762
|
1,787
|
5,580
|
5,482
|
Amortization and
deprecation
|
|
1,060
|
884
|
3,128
|
2,692
|
EBITDA
|
|
7,868
|
7,264
|
17,773
|
15,864
|
Integration,
restructuring, and other
|
(1)
|
437
|
395
|
3,612
|
2,186
|
Purchase accounting
adjustments
|
(2)
|
—
|
—
|
2,321
|
—
|
Share-based
compensation
|
(3)
|
417
|
642
|
1,692
|
2,813
|
Unrealized foreign
exchange loss (gain)
|
|
(22)
|
175
|
(325)
|
123
|
Adjusted
EBITDA
|
|
8,700
|
8,476
|
25,073
|
20,986
|
|
|
|
|
|
|
(in thousands of
US dollars) (unaudited)
|
|
Q3
2020
|
Q3
2019
|
YTD Q3
2020
|
YTD Q3
2019
|
Consolidated net
income:
|
|
3,559
|
2,939
|
6,398
|
5,261
|
Integration,
restructuring, and other
|
(1)
|
437
|
395
|
3,612
|
2,186
|
Purchase accounting
adjustments
|
(2)
|
—
|
—
|
2,321
|
—
|
Share-based
compensation
|
(3)
|
417
|
642
|
1,692
|
2,813
|
Unrealized foreign
exchange loss (gain)
|
|
(22)
|
175
|
(325)
|
123
|
Tax impact of the
above adjustments
|
|
(212)
|
(309)
|
(1,861)
|
(1,306)
|
Adjusted Net
Income
|
|
4,179
|
3,842
|
11,837
|
9,077
|
|
|
(1)
|
Refer to Note 9 to
the unaudited condensed consolidated interim financial statements
for further details.
|
(2)
|
In conjunction with
the 2019 Acquisition, 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.
|
(3)
|
Represents
recognition of share-based payments, which have been accounted for
as selling and administrative expenses.
|
(in thousands of
US dollars) (unaudited)
|
Q3
2020
|
Q3
2019
|
YTD Q3
2020
|
YTD Q3
2019
|
Cash provided by
operating activities
|
|
4,675
|
|
5,537
|
|
9,715
|
|
8,734
|
Less: purchase of
property and equipment
|
|
(295)
|
|
(164)
|
|
(1,114)
|
|
(2,246)
|
Free cash
flow
|
|
4,380
|
|
5,373
|
|
8,601
|
|
6,488
|
Add: Acquisition
related costs
|
|
—
|
|
261
|
|
—
|
|
261
|
Adjusted free cash
flow
|
|
4,380
|
|
5,634
|
|
8,601
|
|
6,749
|
|
|
(1)
|
See "Non-IFRS
Measures"
|
SOURCE MAV Beauty Brands Inc.