- Total revenue of $20.7 million
versus $25.4 million in Q2
2022
- Adjusted EBITDA(1) of $2.7
million versus $3.5 million in
Q2 2022
- Net loss of $2.2 million
compared to net income of $0.3
million in Q2 2022
- Adjusted Net Income (Loss) (1) of ($1.2) million versus Adjusted Net Income of
$0.5 million in Q2 2022
- Previously announced strategic review process remains
ongoing
VAUGHAN, ON,
Aug. 9,
2023 /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 six months ended
June 30, 2023. 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).
"Previous distribution losses continue to weigh on our overall
sales and earnings results," said Serge
Jureidini, President & CEO of MAV Beauty Brands. "We are
continuing work to strengthen each of our brands with innovation
and marketing plans, and we are encouraged by the progress to date
with our operational improvements and costs savings
initiatives."
Selected Financial Highlights(1)(2)
(in thousands of US
dollars except per share amounts) (unaudited)
|
Q2
2023
|
Q2
2022
|
YTD
2023
|
YTD
2022
|
|
|
|
|
|
Revenue
|
20,671
|
25,373
|
39,926
|
46,510
|
Gross
profit
|
9,315
|
10,757
|
17,154
|
20,074
|
Net income (loss)
for the period
|
(2,216)
|
264
|
(6,085)
|
(368)
|
Earnings (loss) per
share (basic)
|
(0.06)
|
0.01
|
(0.17)
|
(0.01)
|
Adjusted
EBITDA
|
2,728
|
3,477
|
4,010
|
6,350
|
Cash flow from
operating activities
|
2,001
|
1,292
|
1,938
|
5,020
|
Free Cash
Flow
|
1,931
|
1,253
|
1,826
|
4,934
|
Adjusted Net Income
(Loss)
|
(1,211)
|
540
|
(3,597)
|
626
|
(1)
|
EBITDA (used below),
Adjusted EBITDA, Free Cash Flow, Adjusted Free Cash Flow, Adjusted
Net Income (Loss), Adjusted Net Income (Loss) per Share (diluted),
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 "Q2
2023 Compared to Q2 2022". 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-month period ended June 30, 2023.
|
(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.
|
Q2 2023 Financial Review
Q2 2023 total revenue was $20.7
million, compared to $25.4
million in Q2 2022. For the Canada/US region, revenue decreased by 17.7%
to $18.9 million in Q2 2023, compared
to $22.9 million in Q2 2022. For the
International region, revenue was $1.8
million, compared to $2.5
million in Q2 2022. The revenue decrease year over year
principally reflects the impact of previously disclosed reduced
distribution in the US mass and drug channels.
Gross profit was $9.3 million in
Q2 2023 (45.1% margin), compared to $10.8
million (42.4% margin) reported in Q2 2022.
The increase in gross profit margin is primarily attributable
to proceeds of $0.6 million from
business interruption insurance received in Q2 2023 relating to a
cyber security breach at the Company's primary third-party
logistics partner in February 2022.
The Company continues to closely monitor the impact of inflation on
supply chain input costs and has implemented various operational
cost saving initiatives.
Adjusted EBITDA(1) decreased to $2.7 million in Q2 2023, from $3.5 million in Q2 2022, mainly due to lower
revenue.
In Q2 2023, the Company reported a net loss of $2.2 million, versus net income of $0.3 million in Q2 2022. The reduced
profitability year over year reflects lower revenue and gross
profit, as well as higher interest and accretion expense due to an
increase in variable rates and incremental payment-in-kind interest
added as part of the sixth amendment to the Company's credit
facility in March 2023. In addition,
the Company incurred additional expenses related to the strategic
review process launched in Q2 2023. The strategic review process
remains ongoing. See "Forward-Looking Information".
Adjusted Net Income (Loss) (1) for Q2 2023 was
($1.2) million, compared with
Adjusted Net Income of $0.5 million
in Q2 2022, due to the factors discussed above.
Cash from operating activities was $2.0
million in Q2 2023, an increase from $1.3 million in Q2 2022. Free Cash
Flow(1) increased to $1.9
million in Q2 2023, compared with $1.3 million in Q2 2022.
At quarter end, Cash was $8.2
million and Net Debt(1) was $115.8 million, compared with $115.0 as at December 31,
2022.
Financial Statements and Management's Discussion and
Analysis
The Company's unaudited condensed consolidated interim
financial statements for the three and six months ended
June 30, 2023 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 2023 second quarter financial results at 8:30 a.m. EDT on August 9,
2023. To participate in the call, dial 416-764-8650 or
888-664-6383 using the conference ID 67530471. 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
managing great independent brands to scale and win market share
through product innovation, marketing and expanded distribution.
Today, MAV Beauty Brands markets 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, face and body care beauty products.
These products are sold in over 25 countries around the world and
in many major 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 Net Income (Loss) Per Share (Diluted)", "Adjusted
EBITDA", "Adjusted Free Cash Flow", "Adjusted Net Income (Loss)",
"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 "Q2 2023 Compared
to Q2 2022" 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 Net Income (Loss) 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 Net Income (Loss) 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 Net Income (Loss)" 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 (Loss) 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 Company's expectation to
strengthen its brands with innovation and marketing plans, to
achieve ongoing progress with operational improvements and costs
savings initiatives, and to identify and solicit strategic
alternatives as part of the strategic review process, relating to
the realization of any strategic transaction and the timing and
terms thereof, generally 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.
The Board of Directors has previously announced that it
initiated a strategic review process to identify, review and
evaluate potential strategic alternatives that may be available to
the Company, including without limitation, the sale of all or
substantially all of the Company's securities and/or its assets, or
the raising of additional debt or equity capital. The Board has
engaged Piper Sandler & Co. as
its financial advisor to assist with identifying and soliciting
strategic alternatives. It is the Company's current intention not
to disclose developments with respect to the strategic review
process unless and until the Board has approved a specific
transaction or otherwise determines that disclosure is necessary or
appropriate. There can be no assurances or guarantees that the
strategic review process will result in a transaction or, if a
transaction is undertaken, the terms or timing of such a
transaction.
The terms of the credit facilities require the Company to
satisfy many affirmative and negative covenants and to meet certain
financial tests, including minimum Adjusted EBITDA and minimum
liquidity covenants, as more particularly described in the credit
facilities. In addition, the Company launched the aforementioned
strategic review process in accordance with a plan (including key
milestone dates) approved by the lenders in the second quarter. The
Company has required several amendments and extensions from its
lenders over the past year, and there is no assurance that we will
be able to meet the minimum Adjusted EBITDA and minimum liquidity
targets that we are required to achieve, and/or to deliver a
strategic review plan that is satisfactory to the lenders, in each
case, to remain in compliance with the foregoing covenants, among
others. There can be no assurances or guarantees that the approved
strategic review plan will result in a transaction or, if a
transaction is undertaken, the terms or timing of such a
transaction. A failure by us to comply with the covenants specified
in the credit facilities could result in an event of default, which
would give the lenders the right to declare all borrowings
outstanding, together with accrued and unpaid interest and fees, to
be immediately due and payable. If the debt under the credit
facilities were to be accelerated, it is unlikely that the Company
would be able to repay (or refinance) the accelerated indebtedness
(including by way of selling sufficient assets) or fulfill its
obligations under certain contracts, and its future financial
condition, results of operations, prospects and/or cashflows would
be materially adversely affected. In such a situation the Company
would need to seek an additional amendment or waiver of such
covenants. The lenders under the credit facilities may not consent
to any amendment or waiver request that the Company may make, and,
if they do consent, they may only do so on terms that are
unfavorable or costly to the Company, and shareholders may
consequently lose some or all of their investment.
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 most
recently filed Annual Information Form, the "Risk Factors" section
of the Company's most recently filed 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.
Q2 2023 Compared to Q2 2022
|
(in thousands of US
dollars) (unaudited)
|
|
Q2
2023
|
|
|
Q2
2022
|
|
|
$ Change
|
|
|
% Change
|
|
|
Consolidated
statements of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
20,671
|
|
|
|
25,373
|
|
|
|
(4,702)
|
|
|
|
(18.5)
|
%
|
|
Cost of
sales
|
|
|
11,356
|
|
|
|
14,616
|
|
|
|
(3,260)
|
|
|
|
(22.3)
|
%
|
|
Gross profit
|
|
|
9,315
|
|
|
|
10,757
|
|
|
|
(1,442)
|
|
|
|
(13.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
administrative
|
|
|
6,822
|
|
|
|
7,622
|
|
|
|
(800)
|
|
|
|
(10.5)
|
%
|
|
Amortization and
depreciation
|
|
|
772
|
|
|
|
1,097
|
|
|
|
(325)
|
|
|
|
(29.6)
|
%
|
|
Interest and
accretion
|
|
|
2,823
|
|
|
|
1,802
|
|
|
|
1,021
|
|
|
|
56.7
|
%
|
|
Foreign exchange (gain)
loss
|
|
|
31
|
|
|
|
(144)
|
|
|
|
175
|
|
|
nmf
|
|
|
Integration,
restructuring, and other
|
|
|
1,083
|
|
|
|
173
|
|
|
|
910
|
|
|
|
526.0
|
%
|
|
|
|
|
11,531
|
|
|
|
10,550
|
|
|
|
981
|
|
|
|
9.3
|
%
|
|
Income (loss) before
income taxes
|
|
|
(2,216)
|
|
|
|
207
|
|
|
|
(2,423)
|
|
|
nmf
|
|
|
Income tax
recovery
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
|
|
|
—
|
|
|
|
(57)
|
|
|
|
57
|
|
|
nmf
|
|
|
|
|
|
—
|
|
|
|
(57)
|
|
|
|
57
|
|
|
nmf
|
|
|
Net income (loss)
for the period
|
|
|
(2,216)
|
|
|
|
264
|
|
|
|
(2,480)
|
|
|
|
nmf
|
|
|
EBITDA
(1)
|
|
|
1,379
|
|
|
|
3,106
|
|
|
|
(1,727)
|
|
|
|
(55.6)
|
%
|
|
Adjusted EBITDA
(1)
|
|
|
2,728
|
|
|
|
3,477
|
|
|
|
(749)
|
|
|
|
(21.5)
|
%
|
|
Adjusted net income
(loss) (1)
|
|
|
(1,211)
|
|
|
|
540
|
|
|
|
(1,751)
|
|
|
nmf
|
|
(1)
|
EBITDA, Adjusted
EBITDA and Adjusted Net Income (Loss) 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
"Q2 2023 Compared to Q2 2022" 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)
|
|
Q2
2023
|
|
|
Q2
2022
|
|
|
YTD Q2
2023
|
|
|
YTD Q2
2022
|
|
|
|
Consolidated net
income (loss):
|
|
|
(2,216)
|
|
|
|
264
|
|
|
|
(6,085)
|
|
|
|
(368)
|
|
|
|
Income tax
recovery
|
|
|
—
|
|
|
|
(57)
|
|
|
|
—
|
|
|
|
(307)
|
|
|
|
Interest and
accretion
|
|
|
2,823
|
|
|
|
1,802
|
|
|
|
5,208
|
|
|
|
3,493
|
|
|
|
Amortization and
depreciation
|
|
|
772
|
|
|
|
1,097
|
|
|
|
1,548
|
|
|
|
2,197
|
|
|
|
EBITDA
|
|
|
1,379
|
|
|
|
3,106
|
|
|
|
671
|
|
|
|
5,015
|
|
|
|
Integration,
restructuring, and other
|
(1)
|
|
1,083
|
|
|
|
173
|
|
|
|
1,297
|
|
|
|
788
|
|
|
|
Loss on modification of
term loan
|
(2)
|
|
—
|
|
|
|
—
|
|
|
|
1,502
|
|
|
|
—
|
|
|
|
Share-based
compensation
|
(3)
|
|
191
|
|
|
|
338
|
|
|
|
456
|
|
|
|
601
|
|
|
|
Unrealized foreign
exchange (gain) loss
|
|
|
75
|
|
|
|
(140)
|
|
|
|
84
|
|
|
|
(54)
|
|
|
|
Adjusted
EBITDA
|
|
|
2,728
|
|
|
|
3,477
|
|
|
|
4,010
|
|
|
|
6,350
|
|
|
|
(in thousands of US
dollars) (unaudited)
|
|
Q2 2023
|
|
|
Q2
2022
|
|
|
YTD Q2
2023
|
|
|
YTD Q2
2022
|
|
|
Consolidated net
income (loss):
|
|
|
(2,216)
|
|
|
|
264
|
|
|
|
(6,085)
|
|
|
|
(368)
|
|
|
Integration,
restructuring, and other
|
(1)
|
|
1,083
|
|
|
|
173
|
|
|
|
1,297
|
|
|
|
788
|
|
|
Loss on modification of
term loan
|
(2)
|
|
—
|
|
|
|
—
|
|
|
|
1,502
|
|
|
|
—
|
|
|
Share-based
compensation
|
(3)
|
|
191
|
|
|
|
338
|
|
|
|
456
|
|
|
|
601
|
|
|
Unrealized foreign
exchange (gain) loss
|
|
|
75
|
|
|
|
(140)
|
|
|
|
84
|
|
|
|
(54)
|
|
|
Tax impact of the above
adjustments
|
|
|
(344)
|
|
|
|
(95)
|
|
|
|
(851)
|
|
|
|
(341)
|
|
|
Adjusted net income
(loss)
|
|
|
(1,211)
|
|
|
|
540
|
|
|
|
(3,597)
|
|
|
|
626
|
|
(1)
Refer to Note 9 to the unaudited condensed consolidated interim
financial statements for further details.
|
(2)
Refer to Note 10 to the unaudited condensed consolidated interim
financial statements for further details.
|
(3)
Represents recognition of share-based compensation, which have
been accounted for as selling and administrative
expenses.
|
|
(in thousands of US
dollars) (unaudited)
|
|
Q2
2023
|
|
|
Q2
2022
|
|
|
YTD Q2
2023
|
|
|
YTD Q2
2022
|
|
|
Cash provided by
operating activities
|
|
|
2,001
|
|
|
|
1,292
|
|
|
|
1,938
|
|
|
|
5,020
|
|
|
Less: purchase of
property and equipment
|
|
|
(70)
|
|
|
|
(39)
|
|
|
|
(112)
|
|
|
|
(86)
|
|
|
Free Cash Flow and
Adjusted Free Cash Flow
|
|
|
1,931
|
|
|
|
1,253
|
|
|
|
1,826
|
|
|
|
4,934
|
|
SOURCE MAV Beauty Brands Inc.