- Total revenue of $28.6 million
versus $31.4 million in Q1
2020
- Strong year-over-year velocity growth driven by new
planogram resets
- Adjusted EBITDA of $6.4
million and Adjusted Free Cash Flow of $1.6 million
- Net income increases to $1.6
million; Adjusted Net Income of $2.6
million
VAUGHAN, ON, May 10, 2021
/CNW/ - MAV Beauty Brands Inc. ("MAV Beauty Brands" or the
"Company"), a global personal care company, today announced its
financial results for the three months ended March 31, 2021. 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).
"The year has started strong with double-digit velocity growth
and better than category point of sale growth in North America. This translated into meaningful
sequential improvements in quarterly revenue, gross margins and
Adjusted EBITDA over Q4 2020, while year-over-year sales were
stable after adjusting for the effect of the pantry loading that
happened in March 2020 at the onset
of the COVID-19 pandemic," said Tim
Bunch, President & CEO of MAV Beauty Brands. "In
addition, sales from e-commerce channels continued to increase in
the first quarter over the prior year, led by strong performance on
Amazon of several of the Company's brands."
Mr. Bunch added: "We anticipate that sales momentum will
accelerate throughout the year as economies open up and consumer
behavior begins to normalize post-COVID. With strong brand
fundamentals, we will look to continue above-category performance
from our portfolio with growth across digital channels and our
traditional retailer relationships in food, drug and mass."
Selected Financial Highlights(1)(2)
(in thousands of
US dollars except per share amounts) (unaudited)
|
Q1
2021
|
Q1
2020
|
|
|
|
|
Revenue
|
|
28,642
|
31,382
|
Gross
profit
|
|
13,596
|
14,394
|
Net income for the
period
|
1,575
|
1,235
|
Earnings per share
(basic)
|
0.04
|
0.03
|
Adjusted
EBITDA
|
|
6,433
|
8,314
|
Cash flow from
(used in) operations
|
1,730
|
(2,647)
|
Adjusted Free Cash
Flow
|
1,635
|
(2,925)
|
Adjusted Net
Income
|
2,619
|
3,619
|
Adjusted Earnings
per Share (diluted)
|
0.06
|
0.09
|
|
|
(1)
|
See "Non-IFRS
Measures"
|
(2)
|
Earnings per share
(basic) calculation does not include the impact of 2,463,963 common
shares of the Company issuable upon the exchange of the units
issued as part of The Mane Choice acquisition.
|
Q1 2021 Business and Financial Review
Q1 2021 revenue decreased by 8.7% to $28.6 million, compared to $31.4 million in Q1 2020. The decrease in total
revenue largely reflects the year-over-year impact of pantry
loading in March 2020 at the onset of
the COVID-19 pandemic. For the Canada/US region, revenue decreased by 9.8% to
$27.2 million, compared to
$30.2 million in Q1 2020. For the
International region, revenue increased by 18% to $1.4 million, compared to $1.2 million in Q1 2021. The Q1 2021 results were
bolstered by the Company's sales from e-commerce channels, which
increased over the prior year, led by strong Amazon sales of
several of the Company's brands.
Gross profit decreased to $13.6
million in Q1 2021, compared to $14.4
million in Q1 2020 (or $16.1
million excluding the impact of purchase accounting
adjustments from The Mane Choice acquisition) primarily as a result
of the lower net sales and some sales mix variations. Gross profit
margin was 47.5% in Q1 2021, compared to 51.1% (excluding the
purchase accounting adjustments) in Q1 2020. The decline in gross
profit margin in the current year reflected product sales mix and a
modest near-term increase in cost of sales due to COVID-related
factors.
Adjusted EBITDA decreased by 22.6% to $6.4 million in Q1 2021, from $8.3 million in Q1 2020, due to lower net
revenues and the factors discussed above, including sales mix and
COVID-related impacts.
In Q1 2021, the Company reported net income of $1.6 million, up from net income of $1.2 million in Q1 2020. Adjusted Net Income
decreased to $2.6 million, compared
with Adjusted Net Income of $3.6
million in Q1 2020. Adjusted earnings per share (diluted)
was $0.06 per share in Q1 2021,
compared with $0.09 per share in Q1
2020, reflecting the factors discussed above (see "Non-IFRS
Measures" below).
Adjusted Free Cash Flow increased to $1.6
million in Q1 2021, compared to ($2.9) million in Q1 2020 (see "Non-IFRS
Measures" below). Q1 2020 free cash flow was impacted by delays in
customer invoicing related to the ERP implementation. During the
quarter, the Company made earnout payments of $2.5 million in relation to the Cake and The Mane
Choice acquisitions. There are no further earnout payments
scheduled for fiscal 2021.
Q1 2021 Financial Statements and Management's Discussion and
Analysis
The Company's unaudited consolidated financial statements for
the three-month period ended March 31,
2021 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 2021 first quarter financial results at 8:30 a.m. EDT on May 10,
2021. To participate in the call, dial (416) 764-8659 or
(888) 664-6392 using the conference ID 63048611. 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 (TSX:MAV)
MAV Beauty Brands is a global personal care platform focused on
acquiring great independent brands and helping these brands to
scale and win market share. We have built an operating platform to
build brands through expanded distribution, innovation, and
marketing. Today, we have a diversified portfolio of four
complementary personal care brands – Marc
Anthony, Renpure, Cake Beauty and The Mane Choice – offering
premium quality hair care, body care and beauty products. These
products are sold in over 25 countries around the world and 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 Earnings Per Share (diluted)", "Adjusted EBITDA",
"Adjusted Free Cash Flow", "Adjusted Net Income", "EBITDA", and
"Free Cash Flow". 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 Management's Discussion and Analysis.
Such reconciliations can also be found in this press release under
the headings "Q1 2021 Compared to Q1 2020".
"Adjusted Earnings Per Share (Diluted)" is computed
similarly to basic earnings per share except that the weighted
average number of shares outstanding is increased to include
additional shares for the assumed conversion of preference shares,
proportionate voting shares, and exchangeable shares and exercise
of stock options, if dilutive. The average number of shares is
calculated by assuming that outstanding conversions were exercised
and that the proceeds from such exercises were used to acquire
common shares at the average market price during the reporting
period.
"Adjusted EBITDA" represents, for the applicable
period, EBITDA before certain expenses, costs, charges or benefits
incurred in such period which in management's view are not
indicative of continuing operations, including:
(i) integration, restructuring, and other costs;
(ii) purchase accounting adjustments; (iii) share-based
compensation; and (iv) 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) as adjusted to add back or deduct, as
applicable, certain expenses, costs, charges or benefits incurred
in such period which in management's view are not indicative of
continuing operations, including: (i) integration,
restructuring, and other costs; (ii) purchase accounting
adjustments; (iii) share-based compensation;
(iv) unrealized foreign exchange loss (gain); and (v) tax
impacts of the aforementioned adjustments (based on annual
effective tax rate).
"EBITDA" represents net income (loss) for the period
before: (i) income tax expense (recovery); (ii) interest
and accretion; and (iii) amortization and depreciation.
''Free Cash Flow'' represents, for the applicable period,
cash provided by operating activities less cash used to purchase
property and equipment. Free cash flow is a key metric that
measures the Company's ability to repay debt, finance strategic
business acquisitions and investments, pay dividends and repurchase
shares.
Forward-Looking Information
Certain information in
this press release, including trends and expectations regarding
sales in 2021, statements regarding the 2021 operating
environment, expectations regarding the Company's growth, and
ongoing factors related to the COVID-19 pandemic that may affect
the performance of the Company, , constitutes forward-looking
information. In some cases, but not necessarily in all cases,
forward-looking information can be identified by the use of
forward-looking terminology such as "plans", "targets", "expects"
or "does not expect", "is expected", "an opportunity exists", "is
positioned", "estimates", "intends", "assumes", "anticipates" or
"does not anticipate" or "believes", or variations of such words
and phrases or state that certain actions, events or results "may",
"could", "would", "might", "will" or "will be taken", "occur" or
"be achieved". In addition, any statements that refer to
expectations, projections or other characterizations of future
events or circumstances contain forward-looking information.
Statements containing forward-looking information are not
historical facts but instead represent management's expectations,
estimates and projections regarding future events.
Forward-looking information is necessarily based on a number of
opinions, assumptions and estimates that, while considered
reasonable by MAV Beauty Brands as of the date of this press
release, are subject to known and unknown risks, uncertainties,
assumptions and other factors that may cause the actual results,
level of activity, performance or achievements to be materially
different from those expressed or implied by such forward-looking
information, including but not limited to the factors described in
greater detail in the "Risk Factors" section of the Company's
Annual Information Form dated March 30, 2021 for the year
ended December 31, 2020 and the
Company's other periodic filings made available at www.sedar.com.
These factors are not intended to represent a complete list of the
factors that could affect MAV Beauty Brands; however, these factors
should be considered carefully. There can be no assurance that such
estimates and assumptions will prove to be correct. The
forward-looking statements contained in this press release are made
as of the date of this press release, and MAV Beauty Brands
expressly disclaims any obligation to update or alter statements
containing any forward-looking information, or the factors or
assumptions underlying them, whether as a result of new
information, future events or otherwise, except as required by
law.
Q1 2021 Compared to Q1 2020
(in thousands of
US dollars) (unaudited)
|
|
Q1
2021
|
|
Q1
2020
|
|
$ Change
|
|
% Change
|
Consolidated
statements of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
28,642
|
|
|
31,382
|
|
|
(2,740)
|
|
|
(8.7%)
|
Cost of
sales
|
|
|
15,046
|
|
|
16,988
|
|
|
(1,942)
|
|
|
(11.4%)
|
Gross
profit
|
|
|
13,596
|
|
|
14,394
|
|
|
(798)
|
|
|
(5.5%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
administrative
|
|
|
7,365
|
|
|
8,291
|
|
|
(926)
|
|
|
(11.2%)
|
Amortization and
depreciation
|
|
|
1,079
|
|
|
1,029
|
|
|
50
|
|
|
4.9%
|
Interest and
accretion
|
|
|
1,778
|
|
|
2,042
|
|
|
(264)
|
|
|
(12.9%)
|
Foreign exchange loss
(gain)
|
|
|
133
|
|
|
(471)
|
|
|
604
|
|
|
nmf
|
Integration,
restructuring, and other
|
|
|
1,067
|
|
|
1,460
|
|
|
(393)
|
|
|
(26.9%)
|
|
|
|
11,422
|
|
|
12,351
|
|
|
(929)
|
|
|
(7.5%)
|
Income before income
taxes
|
|
|
2,174
|
|
|
2,043
|
|
|
131
|
|
|
6.4%
|
Income tax
expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
73
|
|
|
84
|
|
|
(11)
|
|
|
(13.1%)
|
Deferred
|
|
|
526
|
|
|
724
|
|
|
(198)
|
|
|
(27.3%)
|
|
|
|
599
|
|
|
808
|
|
|
(209)
|
|
|
(25.9%)
|
Net income for the
period
|
|
|
1,575
|
|
|
1,235
|
|
|
340
|
|
|
27.5%
|
EBITDA
(1)
|
|
|
5,031
|
|
|
5,114
|
|
|
(83)
|
|
|
(1.6%)
|
Adjusted EBITDA
(1)
|
|
|
6,433
|
|
|
8,314
|
|
|
(1,881)
|
|
|
(22.6%)
|
Adjusted Net
Income (1)
|
|
|
2,619
|
|
|
3,619
|
|
|
(1,000)
|
|
|
(27.6%)
|
|
|
(1)
|
See "Non-IFRS
Measures".
|
(in thousands of
US dollars) (unaudited)
|
|
Q1
2021
|
|
|
Q1
2020
|
Consolidated net
income:
|
|
|
1,575
|
|
|
|
1,235
|
Income tax
expense
|
|
|
599
|
|
|
|
808
|
Interest and
accretion
|
|
|
1,778
|
|
|
|
2,042
|
Amortization and
deprecation
|
|
|
1,079
|
|
|
|
1,029
|
EBITDA
|
|
|
5,031
|
|
|
|
5,114
|
Integration,
restructuring, and other
|
(1)
|
|
1,067
|
|
|
|
1,460
|
Purchase accounting
adjustments
|
(2)
|
|
—
|
|
|
|
1,657
|
Share-based
compensation
|
(3)
|
|
303
|
|
|
|
629
|
Unrealized foreign
exchange loss (gain)
|
|
|
32
|
|
|
|
(546)
|
Adjusted
EBITDA
|
|
|
6,433
|
|
|
|
8,314
|
(in thousands of
US dollars) (unaudited)
|
|
Q1
2021
|
|
|
Q1
2020
|
Consolidated net
income:
|
|
|
1,575
|
|
|
|
1,235
|
Integration,
restructuring, and other
|
(1)
|
|
1,067
|
|
|
|
1,460
|
Purchase accounting
adjustments
|
(2)
|
|
—
|
|
|
|
1,657
|
Share-based
compensation
|
(3)
|
|
303
|
|
|
|
629
|
Unrealized foreign
exchange loss (gain)
|
|
|
32
|
|
|
|
(546)
|
Tax impact of the
above adjustments
|
|
|
(358)
|
|
|
|
(816)
|
Adjusted Net
Income
|
|
|
2,619
|
|
|
|
3,619
|
Note:
|
|
|
(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)
|
|
Q1
2021
|
|
Q1
2020
|
Cash provided by
operating activities
|
|
|
1,745
|
|
|
(2,647)
|
Less: purchase of
property and equipment
|
|
|
(110)
|
|
|
(278)
|
Free cash flow and
adjusted free cash flow
|
|
|
1,635
|
|
|
(2,925)
|
|
|
(1)
|
See "Non-IFRS
Measures".
|
SOURCE MAV Beauty Brands