0001564590-21-004321.txt : 20210204 0001564590-21-004321.hdr.sgml : 20210204 20210204161129 ACCESSION NUMBER: 0001564590-21-004321 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20210204 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20210204 DATE AS OF CHANGE: 20210204 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Leslie's, Inc. CENTRAL INDEX KEY: 0001821806 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-RETAIL STORES, NEC [5990] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-39667 FILM NUMBER: 21591263 BUSINESS ADDRESS: STREET 1: 2005 E. INDIAN SCHOOL ROAD CITY: PHOENIX STATE: AZ ZIP: 85016 BUSINESS PHONE: 602-366-3817 MAIL ADDRESS: STREET 1: 2005 E. INDIAN SCHOOL ROAD CITY: PHOENIX STATE: AZ ZIP: 85016 8-K 1 lesl-8k_20210204.htm 8-K lesl-8k_20210204.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): February 4, 2021

 

 

LESLIE’S, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Delaware

 

001-39667

 

20-8397425

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

2005 East Indian School Road

Phoenix, Arizona 85016

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (602) 366-3999

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock, par value $0.001 per share

 

LESL

 

Nasdaq Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

 

 

 

 


 

 

Item 2.02 Results of Operations and Financial Condition.

On February 4, 2021, Leslie’s, Inc. (the "Company") issued a press release announcing its financial results for the first quarter ended January 2, 2021. A copy of the press release is furnished as Exhibit 99.1 to this report.

The information under Item 2.02 of this report, including Exhibit 99.1 hereto, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. The information and the accompanying exhibit shall not be deemed to be incorporated by reference into filings with the U.S. Securities and Exchange Commission (the "SEC") made by the Company, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit No.

  

Description

 

 

99.1

  

Press Release of Leslie’s, Inc., dated February 4, 2021

 

1


 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

LESLIE’S, INC.

 

 

By:

 

/s/ Steven M. Weddell

Name:

 

Steven M. Weddell

Title:

 

Executive Vice President and Chief Financial Officer

 

Date: February 4, 2021

2

EX-99.1 2 lesl-ex991_6.htm EX-99.1 lesl-ex991_6.htm

 

Exhibit 99.1

 

 

Leslie’s, Inc. Announces Record Results for First Quarter of Fiscal 2021; Raises Full Year Outlook

 

 

Record first quarter sales of $145.0 million, an increase of 17.9% over the prior year quarter; comparable sales growth of 15.7% on a reported basis and 25.7% on a shifted basis as a result of the 53rd week in Fiscal 2020

 

GAAP net loss of $(30.3) million compared to $(26.2) million in the prior year; Adjusted net loss of $(10.6) million compared to $(24.3) million in the prior year, an improvement of $13.7 million

 

Adjusted EBITDA of $(0.2) million compared to $(9.0) million in the prior year, an improvement of $8.8 million

 

Raises Fiscal 2021 sales outlook by $20 million, Adjusted EBITDA by $10 million, and Adjusted net income per share by $0.05

 

PHOENIX, February 4, 2021 – Leslie's, Inc. ("Leslie's" or the “Company”; NASDAQ: LESL), the largest and most trusted direct-to-consumer brand in the U.S. pool and spa care industry, today announced its financial results for the first quarter of Fiscal 2021 ended January 2, 2021.

 

Mike Egeck, Chief Executive Officer, commented “Our record fiscal Q1 results exceeded our internal expectations on both the top and the bottom line. This strong performance continues to be driven by the three unique pillars that make our business so compelling, namely; the recurring and non-discretionary nature of demand in our industry, the competitive advantages of our integrated ecosystem of physical and digital assets, and the significant whitespace opportunities we are addressing with our multi-pronged growth strategy.”

 

“The first quarter is seasonally our lowest volume period, and although we are very pleased with the strong start to the year, as evidenced by the increase in our full year outlook, our entire organization remains focused on the execution of our growth initiatives for pool season 2021 and delivering on our financial and operational goals,” Mr. Egeck concluded.

 

First Quarter Highlights

Sales increased 17.9% to $145.0 million from $123.0 million in the first quarter of Fiscal 2020. Comparable sales on an unshifted basis increased 15.7% for the thirteen-week period ended January 2, 2021 compared to the thirteen week period ended December 28, 2019. On a shifted basis, using a realigned period in 2020 for comparability given the 53rd week in Fiscal 2020, comparable sales increased 25.7%

Gross profit increased 25.9% to $51.7 million from $41.1 million in the first quarter of Fiscal 2020 and gross margin was 35.7% compared to 33.4% in the prior year quarter, an increase of 225 basis points

SG&A increased to $77.5 million from $59.7 million in the first quarter of Fiscal 2020, or an increase of $17.8 million. During the quarter, we recorded an increase in non-cash equity-based compensation costs of $11.6 million and certain one-time payments of contractual amounts of $8.2 million. These amounts were primarily incurred in connection with our Initial Public Offering

Operating loss was $(25.8) million compared to $(18.6) million in the first quarter of Fiscal 2020

1

 


 

Net loss was $(30.3) million compared to $(26.2) million in the first quarter of Fiscal 2020. Adjusted net loss improved by $13.7 million to $(10.6) million from $(24.3) million in the prior year

Loss per common share remained flat at $(0.17) when compared to the prior year. Adjusted loss per common share improved by $0.10 to $(0.06) from $(0.16) in the first quarter of Fiscal 2020

Adjusted EBITDA improved by $8.8 million to $(0.2) million from $(9.0) million in the prior year quarter

 

Balance Sheet and Cash Flow Highlights

Cash and cash equivalents totaled $104.1 million and we had no borrowings on our revolver at the end of the first quarter of Fiscal 2021 compared to cash and cash equivalents of $1.9 million and revolver borrowings of $6.3 million at the end of the first quarter of Fiscal 2020

Inventory totaled $174.5 million at the end of the first quarter of Fiscal 2021 compared to $185.1 million at the end of the first quarter of Fiscal 2020

Net cash used in operating activities totaled $119.3 million in the first quarter of Fiscal 2021 compared to $81.3 million in the first quarter of Fiscal 2020

Capital expenditures totaled $2.7 million in the first quarter of Fiscal 2021 compared to $5.7 million in the first quarter of Fiscal 2020

 

Fiscal 2021 Outlook

The Company raised guidance for the full year Fiscal 2021, a 52 week year. Fiscal 2020 included a 53rd week, which added approximately $18.0 million in sales, $1.5 million in net income, and $3.0 million in adjusted EBITDA.

 

Current Outlook

Prior Outlook

Sales

$1,175 to $1,195 million

$1,155 to $1,175 million

GAAP net income

$82 to $92 million

$82 to $92 million

Adjusted net income

$106 to $116 million

$96 to $106 million

Adjusted EBITDA

$202 to $208 million

$192 to $198 million

Adjusted net income per share

$0.55 to $0.60

$0.50 to $0.55

Diluted share count

193 million

193 million

 

Conference Call Details

A conference call to discuss the first quarter of Fiscal 2021 financial results is scheduled for today, February 4, 2021 at 4:30 p.m. Eastern Time. Investors and analysts interested in participating in the call are invited to dial 877-407-0784 (international callers please dial 1-201-689-8560) approximately 10 minutes prior to the start of the call. A live audio webcast of the conference call will be available online at https://ir.lesliespool.com/.

 

A recorded replay of the conference call will be available within approximately three hours of the conclusion of the call and can be accessed online at https://ir.lesliespool.com/ for 90 days.

 

About Leslie's

Founded in 1963, Leslie's is the largest direct-to-consumer brand in the U.S. pool and spa care industry, serving residential, professional, and commercial consumers. Leslie's markets its products through more than 900 physical locations and multiple digital platforms. The company employs more than 5,000 associates, pool and spa care experts, and certified technicians who are passionate about empowering consumers with the knowledge, products, and solutions necessary to confidently maintain and enjoy their pools and spas.


2

 


 

Use of Non-GAAP Financial Measures

In addition to reporting financial results in accordance with accounting principles generally accepted in the United States (“GAAP”), the Company uses certain non-GAAP financial measures, including comparable sales growth and adjusted EBITDA, adjusted net income, and adjusted net income per share, to evaluate the effectiveness of its business strategies, to make budgeting decisions, and to compare its performance against that of other peer companies using similar measures. These non-GAAP financial measures should not be considered in isolation or as substitutes for the Company’s results as reported under GAAP. In addition, these non-GAAP financial measures are not calculated in the same manner by all companies, and accordingly, are not necessarily comparable to similarly titled measures of other companies and may not be appropriate measures for performance relative to other companies.

 

Comparable Sales Growth

We measure comparable sales growth as the increase or decrease in sales recorded by the comparable base in any reporting period, compared to sales recorded by the comparable base in the prior reporting period. The comparable base includes sales through our locations and through our e-commerce websites and third-party marketplaces. Comparable sales is a key measure used by management and our board of directors to assess our financial performance.

 

Adjusted EBITDA

Adjusted EBITDA is a key measure used by management and our board of directors to assess our financial performance. Adjusted EBITDA is also frequently used by analysts, investors, and other interested parties to evaluate companies in our industry, when considered alongside other GAAP measures.

 

Adjusted EBITDA is defined as earnings before interest (including amortization of debt costs), taxes, depreciation, amortization, loss (gain) on disposition of assets, management fees, equity-based compensation expense, mark-to-market on interest rate cap, and special items. Adjusted EBITDA is not a recognized measure of financial performance under GAAP but is used by some investors to determine a company’s ability to service or incur indebtedness. Adjusted EBITDA should not be construed as an indicator of a company’s operating performance in isolation from, or as a substitute for, net income, cash flows from operations or cash flow data, all of which are prepared in accordance with GAAP. We have presented adjusted EBITDA solely as supplemental disclosure because we believe it allows for a more complete analysis of results of operations. Adjusted EBITDA is not intended to represent, and should not be considered more meaningful than, or as an alternative to, measures of operating performance as determined in accordance with GAAP. In the future, we may incur expenses or charges such as those added back to calculate adjusted EBITDA. Our presentation of adjusted EBITDA should not be construed as an inference that our future results will be unaffected by these items.

 

Adjusted Net Income and Adjusted Net Income per Share

Adjusted net income and adjusted net income per share are additional key measures used by management and our board of directors to assess our financial performance. Adjusted net income and adjusted net income per share are also frequently used by analysts, investors, and other interested parties to evaluate companies in our industry, when considered alongside other GAAP measures.

 

Adjusted net income is defined as net income adjusted to exclude loss (gain) on disposition of assets, management fees, equity-based compensation expense, mark-to-market on interest rate cap, and special items. Adjusted net income per share is defined as adjusted net income divided by the weighted average number of common shares outstanding.

 

3

 


 

Forward Looking Statements

This press release contains forward-looking statements about us and our industry that involve substantial risks and uncertainties. All statements other than statements of historical facts contained in this press release, including statements regarding our future results of operations or financial condition, business strategy and plans and objectives of management for future operations, are forward-looking statements. In some cases, you can identify forward-looking statements because they contain words such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” or “would” or the negative of these words or other similar terms or expressions. Our actual results could differ materially from those indicated in these forward-looking statements for a variety of reasons, including, among others:

 

our ability to execute on our growth strategies;

 

our ability to maintain favorable relationships with suppliers and manufacturers;

 

competition from mass merchants and specialty retailers;

 

regulatory changes and development affecting our current and future products;

 

our ability to obtain additional capital to finance operations;

 

impacts on our business from the COVID-19 pandemic; and

 

other risks and uncertainties, including those listed in the section titled “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended October 3, 2020 and subsequent filings with the U.S. Securities and Exchange Commission.

 

You should not rely on forward-looking statements as predictions of future events. We have based the forward-looking statements contained in this press release primarily on our current expectations and projections about future events and trends that we believe may affect our business, financial condition, and operating results. The outcome of the events described in these forward-looking statements is subject to risks, uncertainties, and other factors described in the section titled “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended October 3, 2020 and subsequent filings with the Securities and Exchange Commission. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this press release. The results, events, and circumstances reflected in the forward-looking statements may not be achieved or occur, and actual results, events, or circumstances could differ materially from those described in the forward-looking statements.

 

In addition, statements that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject based on information available to us as of the date of this press release. And while we believe that information provides a reasonable basis for these statements, that information may be limited or incomplete.

 

The forward-looking statements made in this press release are based on events or circumstances as of the date on which the statements are made. We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.


4

 


 

Contact

 

Investors

Farah Soi/Caitlin Churchill

ICR

investorrelations@lesl.com

 

Media

Megan Gaffney

SHIFT Communications

media@lesl.com

5

 


 

Condensed Consolidated Statements of Operations (unaudited)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

In thousands, except per share amounts

 

January 2, 2021

 

 

December 28, 2019

 

Sales

 

$

145,006

 

 

$

122,978

 

Cost of merchandise and services sold

 

 

93,291

 

 

 

81,900

 

Gross profit

 

 

51,715

 

 

 

41,078

 

Selling, general and administrative expenses

 

 

77,489

 

 

 

59,721

 

Operating loss

 

 

(25,774

)

 

 

(18,643

)

Other expense:

 

 

 

 

 

 

 

 

Interest expense

 

 

11,516

 

 

 

22,417

 

Loss on debt extinguishment

 

 

7,281

 

 

 

-

 

Other expenses, net

 

 

-

 

 

 

137

 

Total other expense

 

 

18,797

 

 

 

22,553

 

Loss before taxes

 

 

(44,571

)

 

 

(41,197

)

Income tax benefit

 

 

(14,314

)

 

 

(15,010

)

Net loss

 

$

(30,257

)

 

$

(26,187

)

 

 

 

 

 

 

 

 

 

Net loss per share

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.17

)

 

$

(0.17

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

Basic and diluted

 

 

176,990

 

 

 

156,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other financial data (1)

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

(243

)

 

$

(9,004

)

Adjusted net loss

 

$

(10,619

)

 

$

(24,314

)

Basic and diluted adjusted net loss per share

 

$

(0.06

)

 

$

(0.16

)

 

(1) See the section titled "GAAP to Non-GAAP Reconciliation"

6

 


 

Condensed Consolidated Balance Sheets (unaudited)

 

 

 

As of

 

 

As of

 

 

As of

 

In thousands

 

January 2, 2021

 

 

October 3, 2020

 

 

December 28, 2019

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

104,077

 

 

$

157,072

 

 

$

1,938

 

Accounts and other receivables, net

 

 

37,116

 

 

 

31,481

 

 

 

49,657

 

Inventories, net

 

 

174,535

 

 

 

148,966

 

 

 

185,130

 

Prepaid expenses and other current assets

 

 

39,899

 

 

 

34,614

 

 

 

6,201

 

Total current assets

 

 

355,627

 

 

 

372,133

 

 

 

242,926

 

Property and equipment, net

 

 

62,628

 

 

 

66,391

 

 

 

71,805

 

Operating lease right-of-use assets

 

 

191,125

 

 

 

177,655

 

 

 

212,492

 

Goodwill and other intangibles, net

 

 

120,636

 

 

 

121,186

 

 

 

122,718

 

Deferred tax assets

 

 

14,729

 

 

 

6,583

 

 

 

-

 

Other assets

 

 

2,363

 

 

 

2,490

 

 

 

1,345

 

Total assets

 

$

747,108

 

 

$

746,438

 

 

$

651,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' deficit

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

69,046

 

 

$

92,372

 

 

$

75,265

 

Accrued expenses

 

 

59,086

 

 

 

101,167

 

 

 

54,381

 

Operating lease liabilities

 

 

56,398

 

 

 

54,459

 

 

 

60,502

 

Income taxes payable

 

 

-

 

 

 

1,857

 

 

 

-

 

Current portion of long-term debt

 

 

8,341

 

 

 

8,341

 

 

 

8,341

 

Total current liabilities

 

 

192,871

 

 

 

258,196

 

 

 

198,489

 

Revolving commitment

 

 

-

 

 

 

-

 

 

 

6,300

 

Deferred tax liabilities

 

 

-

 

 

 

-

 

 

 

3,911

 

Operating lease liabilities, noncurrent

 

 

139,796

 

 

 

130,234

 

 

 

162,329

 

Long-term debt, net

 

 

795,394

 

 

 

1,179,550

 

 

 

1,185,256

 

Other long-term liabilities

 

 

5,457

 

 

 

5,457

 

 

 

7,936

 

Total liabilities

 

 

1,133,518

 

 

 

1,573,437

 

 

 

1,564,221

 

Total stockholders' deficit

 

 

(386,410

)

 

 

(826,999

)

 

 

(912,935

)

Total liabilities and stockholders' deficit

 

$

747,108

 

 

$

746,438

 

 

$

651,286

 

 

7

 


 

Condensed Consolidated Statements of Cash Flows (unaudited)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

In thousands

 

January 2, 2021

 

 

December 28, 2019

 

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

Net loss

 

$

(30,257

)

 

$

(26,187

)

Adjustments to reconcile net loss to net cash

provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

6,595

 

 

 

7,276

 

Equity-based compensation

 

 

12,160

 

 

 

598

 

Amortization of deferred financing costs and debt discounts

 

 

648

 

 

 

848

 

Provision for doubtful accounts

 

 

59

 

 

 

57

 

Loss on extinguishment of debt

 

 

7,281

 

 

 

-

 

Deferred income taxes

 

 

(8,146

)

 

 

2,672

 

Loss on disposition of assets

 

 

(1,758

)

 

 

443

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts and other receivables

 

 

(5,694

)

 

 

(15,842

)

Inventories

 

 

(25,569

)

 

 

(34,402

)

Prepaid expenses and other current assets

 

 

(5,285

)

 

 

1,502

 

Other assets

 

 

127

 

 

 

75

 

Accounts payable and accrued expenses

 

 

(65,629

)

 

 

(21,922

)

Income taxes payable

 

 

(1,857

)

 

 

(6,713

)

Operating lease assets and liabilities, net

 

 

(1,969

)

 

 

10,339

 

Net cash used in operating activities

 

 

(119,294

)

 

 

(81,256

)

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(2,706

)

 

 

(5,738

)

Acquisitions, net of cash acquired

 

 

-

 

 

 

(6,188

)

Proceeds from dispositions of fixed assets

 

 

2,404

 

 

 

6

 

Net cash used in investing activities

 

 

(302

)

 

 

(11,920

)

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

Borrowings on revolving commitment

 

 

-

 

 

 

6,300

 

Repayment of Senior Notes

 

 

(390,000

)

 

 

-

 

Principal payments on Term Loan

 

 

(2,085

)

 

 

(2,085

)

Proceeds from issuance of common stock upon initial public offering, net of offering costs

 

 

458,686

 

 

 

-

 

Net cash provided by financing activities

 

 

66,601

 

 

 

4,215

 

 

 

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

 

(52,995

)

 

 

(88,961

)

Cash and cash equivalents, beginning of period

 

 

157,072

 

 

 

90,899

 

Cash and cash equivalents, end of period

 

$

104,077

 

 

$

1,938

 

 

8

 


 

GAAP to Non-GAAP Reconciliation (unaudited)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

In thousands, except per share amounts

 

January 2, 2021

 

 

December 28, 2019

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(30,257

)

 

$

(26,187

)

Interest expense

 

 

11,516

 

 

 

22,417

 

Income tax benefit

 

 

(14,314

)

 

 

(15,010

)

Depreciation and amortization expenses (a)

 

 

6,595

 

 

 

7,276

 

(Gain) loss on disposition of assets (b)

 

 

(1,758

)

 

 

443

 

Management fee (c)

 

 

382

 

 

 

1,322

 

Equity-based compensation expense (d)

 

 

12,160

 

 

 

598

 

Mark-to-market on interest rate cap (e)

 

 

-

 

 

 

22

 

Loss on debt extinguishment (f)

 

 

7,281

 

 

 

-

 

Other (g)

 

 

8,152

 

 

 

115

 

Adjusted EBITDA

 

$

(243

)

 

$

(9,004

)

 

 

 

 

 

 

 

 

 

Net loss

 

$

(30,257

)

 

$

(26,187

)

(Gain) loss on disposition of assets (b)

 

 

(1,758

)

 

 

443

 

Management fee (c)

 

 

382

 

 

 

1,322

 

Equity-based compensation expense (d)

 

 

12,160

 

 

 

598

 

Mark-to-market on interest rate cap (e)

 

 

-

 

 

 

22

 

Loss on debt extinguishment (f)

 

 

7,281

 

 

 

-

 

Other (g)

 

 

8,152

 

 

 

115

 

Tax effects of these adjustments (h)

 

 

(6,579

)

 

 

(627

)

Adjusted net loss

 

$

(10,619

)

 

$

(24,314

)

 

 

 

 

 

 

 

 

 

Adjusted net loss per share

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.06

)

 

$

(0.16

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

Basic and diluted

 

 

176,990

 

 

 

156,500

 

 

(a) Includes depreciation related to our distribution centers and stores which is included within the cost of merchandise and services sold line item in our condensed consolidated statements of operations.

(b) Consists of loss on disposition of assets associated with store closures or the sale of property and equipment.

(c) Represents amounts paid or accrued in connection with our management services agreement. The management services agreement terminated upon the completion of our IPO.

(d) Represents non-cash charges related to equity-based compensation.

(e) Includes non-cash charges related to the change in fair value of our interest rate cap agreements.

(f) Represents non-cash expense due to the write-off of deferred financing costs related to the repayment of our senior unsecured floating rate notes due 2024 during the first quarter of fiscal year 2021.

(g) Other non-recurring, non-cash or discrete items as determined by management, such as transaction related costs, personnel-related costs, legal expenses, strategic project costs, and miscellaneous costs. The first quarter of fiscal 2021 includes one-time payments of contractual amounts incurred in connection with our IPO.

(h) Represents the tax effect of the total adjustments based on our actual statutory tax rate for fiscal year 2020 and our estimated statutory tax rate for fiscal year 2021.

9

 

GRAPHIC 3 gj5dtcygwngc000001.jpg GRAPHIC begin 644 gj5dtcygwngc000001.jpg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end