- Total revenue of $26.7 million
versus $23.3 million in Q4
2020
- Net loss of ($0.1) million
compared with net income of $0.1
million in Q4 2020
- Adjusted EBITDA of $3.2
million versus $3.4 million in
Q4 2020(1)
- Adjusted Free Cash Flow of $0.2
million versus $4.8 million in
Q4 2020(1)
- Cash provided by operating activities of $0.2 million versus $5.1
million in Q4 2020
VAUGHAN, ON, March 24, 2022
/CNW/ - MAV Beauty Brands Inc. ("MAV Beauty Brands" or the
"Company"), a global personal care company, today announced its
financial results for the three and 12 months ended December 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).
"Revenue increased by 14.5% in the quarter compared to prior
year and there were multiple performance highlights from the
portfolio, including the sustained growth of the Marc Anthony and
Cake brands. Nonetheless, it was a challenging quarter and year
overall as we felt the impact of net distribution losses while our
margins and profitability were also affected by ongoing supply
chain cost pressures and other factors, said Serge Jureidini, President & CEO of MAV
Beauty Brands. "We continue working to mitigate these headwinds. In
a growth oriented haircare market, our focus for 2022 is to
stabilize the business through enhanced execution and building the
desirability of our brands, notably through product innovation.
Over time, we continue to believe the platform will deliver
above-category growth from a diverse and complementary brand
portfolio."
Selected Financial Highlights(1)(2)(3)
(in thousands of US
dollars except per share amounts) (unaudited)
|
Q4
2021
|
Q4
2020
|
FY
2021
|
FY
2020
|
|
|
|
|
|
|
Revenue
|
|
26,703
|
23,323
|
107,156
|
114,906
|
Gross
profit
|
|
10,393
|
9,059
|
43,977
|
52,549
|
Net income (loss)
for the period
|
(142)
|
108
|
(97,636)
|
6,506
|
Earnings per share
(basic)
|
|
0.00
|
0.00
|
(2.66)
|
0.18
|
Adjusted
EBITDA
|
|
3,160
|
3,397
|
16,506
|
28,470
|
Cash flow from
operating activities
|
233
|
5,066
|
6,406
|
14,781
|
Adjusted Free Cash
Flow
|
|
177
|
4,837
|
5,838
|
13,438
|
Adjusted Net
Income
|
|
28
|
800
|
3,645
|
12,637
|
Adjusted Earnings
per Share (diluted)
|
0.00
|
0.02
|
0.09
|
0.30
|
(1)
|
EBITDA (used below),
Adjusted EBITDA, Free Cash Flow, Adjusted Free Cash Flow, Adjusted
Net Income, Adjusted Earnings per Share, and Net Debt (used below)
are each non-IFRS measures and are not earning measures recognized
by IFRS. Further information about non-IFRS measures and
definitions of the non-IFRS measures used in this press release can
be found under the heading "Non-IFRS Measures" in this press
release. Reconciliations of non-IFRS measures to the relevant
reported measures prepared in accordance with IFRS can be found in
this press release under the headings "Q4 2021 Compared to Q4 2020
& FY2021 Compared to FY2020". See also the heading "How We
Assess the Performance of Our Business" on page 8, and the
heading "Non-IFRS Measures" on page 10 of our Management's
Discussion and Analysis for the three- and 12-month periods ended
December 31, 2021.
|
(2)
|
Certain comparative
figures have been revised to reclassify compliance charges that
were previously recorded in selling and administrative expenses to
revenue to conform with IFRS 15 and the financial presentation
adopted for the current period.
|
(3)
|
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.
|
Q4 2021 Business and Financial Review
Q4 2021 revenue increased by 14.5% to $26.7 million, compared to $23.3 million in Q4 2020. For the Canada/US region, revenue increased by 11.9%
to $24.4 million in Q4 2021, compared
to $21.8 million in Q4 2020. The
year-over-year increase mainly reflects higher sales from two of
the Company's brands, which offset reduced sales from the other two
brands. For the International region, revenue increased by 38.4% to
$2.2 million, in Q4 2021 compared to
$1.6 million in Q4 2020, reflecting
continued recovery from COVID-19 related disruptions and improved
production and logistics service levels compared to the prior
year.
Gross profit increased by 14.7% to $10.4
million in Q4 2021, compared to $9.1
million in Q4 2020. Gross profit margin was 38.9% in Q4
2021, compared to 38.8% in Q4 2020. The year-over-year improvement
reflects a favorable sales mix, offset by the continued negative
impact of increased supply chain input costs. Beginning in 2022,
the Company is adjusting its pricing on certain products to
partially offset some of these higher input costs.
Selling and administrative expense increased by 21.8%, or
$1.3 million, to $7.3 million in Q4 2021 compared to $6.0 million in Q4 2020. The increase in selling
and administrative expense primarily reflects increased marketing
and compensation costs in Q4 2021 compared to Q4 2020, partially
offset by a favourable variance in administrative costs.
Adjusted EBITDA(1) decreased to $3.2 million in Q4 2021, from $3.4 million in Q4 2020. In Q4 2021, the Company
reported a net loss of ($0.1)
million, versus net income of $0.1
million in Q4 2020. Adjusted Net Income(1)
decreased to $0.0 million, compared
with Adjusted Net Income(1) of $0.8 million in Q4 2020, due to the factors
discussed above. Adjusted Earnings Per Share
(Diluted)(1) was $0.00 per share in Q4 2021, compared with
$0.02 per share in Q4 2020.
Cash flow from operations was $1.7
million and Adjusted Free Cash Flow(1)
decreased to $0.2 million in Q4 2021,
compared to $1.9 million and
$4.8 million, respectively, in Q4
2020 . The year-over-year change was mainly attributable due to
change in working capital. At year end, Net
Debt(1) was $121.5
million, and cash was $12.0
million.
In late February 2022, a cyber
security breach at our primary third-party logistics partner
disrupted our order outflow capabilities. The Company anticipates
an unfavourable impact on its Q1 revenue, primarily resulting in a
shift of shipments into Q2. Mitigation plans have been
implemented and the Company anticipates a return to pre-incident
operating levels as of April
2022.
Financial Statements and Management's Discussion and
Analysis
The Company's audited consolidated financial statements
and Management's Discussion and Analysis for the three- and
12-month periods ended December 31,
2021 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 fourth quarter financial results at 8:30 a.m. EDT on March 24,
2022. To participate in the call, dial 647-794-4605 or
888-204-4368 using the conference ID 7935239. 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, 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 many 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", "Free
Cash Flow" and "Net Debt". 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 prepared in accordance with IFRS can be found under the
headings "Non-IFRS Measures" and "Q4 2021 Compared to Q4 2020 &
FY2021 Compared to FY2020" in this press release. See also our
Management's Discussion and Analysis under the headings "How We
Assess the Performance of Our Business" on page 8, and "Non-IFRS
Measures" on page 10.
"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. We believe Adjusted Earnings Per Share (Diluted) is a
useful measure to assess the performance of our Company as it
provides meaningful operating results per diluted share and
facilitates period-to-period operating comparisons.
"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; (iv) impairment of goodwill; and (v) unrealized
foreign exchange (loss) gain. We believe Adjusted EBITDA is a
useful measure to assess the performance of our Company as it
provides meaningful operating results and facilitates
period-to-period operating comparisons.
"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) impairment
of goodwill; (v) unrealized foreign exchange loss (gain); and
(vi) tax impacts of the aforementioned adjustments (based on
annual effective tax rate). We believe Adjusted Net Income is
a useful measure to assess the performance of our Company as it
provides meaningful operating results and facilitates
period-to-period operating comparisons.
"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 used by the
investing community that measures the Company's ability to repay
debt, finance strategic business acquisitions and investments, pay
dividends and repurchase shares.
"Net Debt" is calculated as long-term debt before
unamortized deferred financing costs less cash as reported in the
consolidated statements of financial position. We believe Net Debt
is a useful measure is an important measure as it reflects the
principal amount of debt owing by the Company as at a particular
date.
Forward-Looking Information
Certain information in
this press release, including the growth oriented haircare market,
improved operational execution across the Company's platform,
the ability to achieve improved and consistent operating results,
the ability to build the desirability of our brands through product
innovation, the ability to adjust pricing to offset higher product
input and supply chain costs, the ability to mitigate the impact of
the cyber security breach at our primary third-party logistics
partner and return to pre-incident levels of operation as of
April 2022, 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 23,
2022 for the year ended December 31,
2021, the "Risk Factors" section of the Company's Q4 2021
MD&A, 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.
Q4 2021 Compared to Q4 2020 & FY 2021 Compared to FY
2020
(in thousands of US
dollars) (unaudited)
|
|
Q4
2021
|
|
|
Q4
2020
|
|
|
$ Change
|
|
|
% Change
|
|
Consolidated
statements of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
(1)
|
|
|
26,703
|
|
|
|
23,323
|
|
|
|
3,380
|
|
|
|
14.5
|
%
|
Cost of
sales
|
|
|
16,310
|
|
|
|
14,264
|
|
|
|
2,046
|
|
|
|
14.3
|
%
|
Gross profit
|
|
|
10,393
|
|
|
|
9,059
|
|
|
|
1,334
|
|
|
|
14.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
administrative (1)
|
|
|
7,295
|
|
|
|
5,987
|
|
|
|
1,308
|
|
|
|
21.8
|
%
|
Amortization and
depreciation
|
|
|
1,116
|
|
|
|
1,081
|
|
|
|
35
|
|
|
|
3.2
|
%
|
Interest and
accretion
|
|
|
1,600
|
|
|
|
1,841
|
|
|
|
(241)
|
|
|
|
(13.1)
|
%
|
Foreign exchange
loss
|
|
|
45
|
|
|
|
408
|
|
|
|
(363)
|
|
|
|
(89.0)
|
%
|
Integration,
restructuring, and other
|
|
|
121
|
|
|
|
196
|
|
|
|
(75)
|
|
|
|
(38.3)
|
%
|
|
|
|
10,177
|
|
|
|
9,513
|
|
|
|
664
|
|
|
|
7.0
|
%
|
Income (loss) before
income taxes
|
|
|
216
|
|
|
|
(454)
|
|
|
|
670
|
|
|
nmf
|
|
Income tax expense
(recovery)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
(54)
|
|
|
|
(20)
|
|
|
|
(34)
|
|
|
nmf
|
|
Deferred
|
|
|
412
|
|
|
|
(542)
|
|
|
|
954
|
|
|
nmf
|
|
|
|
|
358
|
|
|
|
(562)
|
|
|
|
920
|
|
|
nmf
|
|
Net income (loss)
for the period
|
|
|
(142)
|
|
|
|
108
|
|
|
|
(250)
|
|
|
nmf
|
|
EBITDA
(2)
|
|
|
2,932
|
|
|
|
2,468
|
|
|
|
464
|
|
|
|
18.8
|
%
|
Adjusted EBITDA
(2)
|
|
|
3,160
|
|
|
|
3,397
|
|
|
|
(237)
|
|
|
|
(7.0)
|
%
|
Adjusted Net Income
(2)
|
|
|
28
|
|
|
|
800
|
|
|
|
(772)
|
|
|
|
(96.5)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands of US
dollars)
|
|
Fiscal
2021
|
|
|
Fiscal
2020
|
|
|
$ Change
|
|
|
% Change
|
|
|
Consolidated
statements of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
(1)
|
|
|
107,156
|
|
|
|
114,906
|
|
|
|
(7,750)
|
|
|
|
(6.7)
|
%
|
|
Cost of
sales
|
|
|
63,179
|
|
|
|
62,357
|
|
|
|
822
|
|
|
|
1.3
|
%
|
|
Gross profit
|
|
|
43,977
|
|
|
|
52,549
|
|
|
|
(8,572)
|
|
|
|
(16.3)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
administrative (1)
|
|
|
28,112
|
|
|
|
28,182
|
|
|
|
(70)
|
|
|
|
(0.2)
|
%
|
|
Impairment of
goodwill
|
|
|
129,033
|
|
|
|
—
|
|
|
|
129,033
|
|
|
nmf
|
|
|
Amortization and
depreciation
|
|
|
4,385
|
|
|
|
4,209
|
|
|
|
176
|
|
|
|
4.2
|
%
|
|
Interest and
accretion
|
|
|
6,566
|
|
|
|
7,421
|
|
|
|
(855)
|
|
|
|
(11.5)
|
%
|
|
Foreign exchange
loss
|
|
|
167
|
|
|
|
318
|
|
|
|
(151)
|
|
|
|
(47.5)
|
%
|
|
Integration,
restructuring, and other
|
|
|
(2,629)
|
|
|
|
3,808
|
|
|
|
(6,437)
|
|
|
nmf
|
|
|
|
|
|
165,634
|
|
|
|
43,938
|
|
|
|
121,696
|
|
|
|
277.0
|
%
|
|
Income (loss) before
income taxes
|
|
|
(121,657)
|
|
|
|
8,611
|
|
|
|
(130,268)
|
|
|
nmf
|
|
|
Income tax expense
(recovery)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
(41)
|
|
|
|
—
|
|
|
|
(41)
|
|
|
nmf
|
|
|
Deferred
|
|
|
(23,980)
|
|
|
|
2,105
|
|
|
|
(26,085)
|
|
|
nmf
|
|
|
|
|
|
(24,021)
|
|
|
|
2,105
|
|
|
|
(26,126)
|
|
|
nmf
|
|
|
Net income (loss)
for the period
|
|
|
(97,636)
|
|
|
|
6,506
|
|
|
|
(104,142)
|
|
|
nmf
|
|
|
EBITDA
(2)
|
|
|
(110,706)
|
|
|
|
20,241
|
|
|
|
(130,947)
|
|
|
nmf
|
|
|
Adjusted EBITDA
(2)
|
|
|
16,506
|
|
|
|
28,470
|
|
|
|
(11,964)
|
|
|
|
(42.0)
|
%
|
|
Adjusted Net Income
(2)
|
|
|
3,645
|
|
|
|
12,637
|
|
|
|
(8,992)
|
|
|
|
(71.2)
|
%
|
|
|
|
(1)
|
Certain comparative
figures have been revised to reclassify compliance charges that
were previously recorded in selling and administrative expenses to
revenue to conform with IFRS 15 and the financial presentation
adopted for the current period.
|
|
|
(2)
|
EBITDA, Adjusted EBITDA
and Adjusted Net Income are each non-IFRS measures and are not
earning measures recognized by IFRS Definitions and reconciliations
of non-IFRS measures to the relevant reported measures can be found
under the headings "Non-IFRS Measures" and "Q4 2021 Compared to Q4
2020 & FY2021 Compared to FY2020" in this press release. See
also our Management's Discussion and Analysis under the
headings "How We Assess the Performance of Our Business" on page 8,
and "Non-IFRS Measures" on page 10.
|
(in thousands of US
dollars) (unaudited)
|
|
Q4
2021
|
|
|
Q4
2020
|
|
Fiscal
2021
|
|
|
Fiscal
2020
|
|
Consolidated net
income (loss):
|
|
|
(142)
|
|
|
|
108
|
|
|
(97,636)
|
|
|
|
6,506
|
|
Income tax
expense
|
|
|
358
|
|
|
|
(562)
|
|
|
(24,021)
|
|
|
|
2,105
|
|
Interest
and accretion
|
|
|
1,600
|
|
|
|
1,841
|
|
|
6,566
|
|
|
|
7,421
|
|
Amortization and deprecation
|
|
|
1,116
|
|
|
|
1,081
|
|
|
4,385
|
|
|
|
4,209
|
|
EBITDA
|
|
|
2,932
|
|
|
|
2,468
|
|
|
(110,706)
|
|
|
|
20,241
|
|
Integration, restructuring, and other
|
(1)
|
|
121
|
|
|
|
196
|
|
|
(2,629)
|
|
|
|
3,808
|
|
Purchase
accounting adjustments
|
(2)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
2,321
|
|
Share-based compensation
|
(3)
|
|
88
|
|
|
|
314
|
|
|
810
|
|
|
|
2,006
|
|
Impairment
of goodwill
|
(4)
|
|
—
|
|
|
|
—
|
|
|
129,033
|
|
|
|
—
|
|
Unrealized
foreign exchange gain
|
|
|
19
|
|
|
|
419
|
|
|
(2)
|
|
|
|
94
|
|
Adjusted
EBITDA
|
|
|
3,160
|
|
|
|
3,397
|
|
|
16,506
|
|
|
|
28,470
|
|
(in thousands of US
dollars) (unaudited)
|
|
Q4
2021
|
|
|
Q4
2020
|
|
Fiscal
2021
|
|
|
Fiscal
2020
|
|
Consolidated net
income (loss):
|
|
|
(142)
|
|
|
|
108
|
|
|
(97,636)
|
|
|
|
6,506
|
|
Integration, restructuring, and other
|
(1)
|
|
121
|
|
|
|
196
|
|
|
(2,629)
|
|
|
|
3,808
|
|
Purchase
accounting adjustments
|
(2)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
2,321
|
|
Share-based compensation
|
(3)
|
|
88
|
|
|
|
314
|
|
|
810
|
|
|
|
2,006
|
|
Impairment
of goodwill
|
(4)
|
|
—
|
|
|
|
—
|
|
|
129,033
|
|
|
|
—
|
|
Unrealized
foreign exchange gain
|
|
|
19
|
|
|
|
419
|
|
|
(2)
|
|
|
|
94
|
|
Tax impact
of the above adjustments
|
|
|
(58)
|
|
|
|
(237)
|
|
|
(25,931)
|
|
|
|
(2,098)
|
|
Adjusted Net
Income
|
|
|
28
|
|
|
|
800
|
|
|
3,645
|
|
|
|
12,637
|
|
|
|
(1)
|
Refer to Note 12 to the
consolidated financial statements for further details.
|
(2)
|
In conjunction with the
acquisition by the Company of all of the membership interests of
The Mane Choice Hair Solution, LLC, 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 compensation, which have been accounted for as
selling and administrative expenses.
|
(4)
|
Refer to Note 10 to the
consolidated financial statements for further details.
|
(in thousands of US
dollars) (unaudited)
|
|
Q4
2021
|
|
|
Q4
2020
|
|
|
Fiscal
2021
|
|
|
Fiscal
2020
|
|
Cash provided by
operating activities
|
|
|
233
|
|
|
|
5,066
|
|
|
|
6,406
|
|
|
|
14,781
|
|
Less: purchase of
property and equipment
|
|
|
(56)
|
|
|
|
(229)
|
|
|
|
(568)
|
|
|
|
(1,343)
|
|
Free cash flow and
adjusted free cash flow
|
|
|
177
|
|
|
|
4,837
|
|
|
|
5,838
|
|
|
|
13,438
|
|
SOURCE MAV Beauty Brands