XML 50 R40.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loss Per Share and Shareholders' Equity (Tables)
6 Months Ended
Jul. 03, 2022
Stockholders' Equity Note [Abstract]  
Schedule of Changes in each Class of Redeemable Preferred Shares, Ordinary Shares and Common Stock

The tables below present changes in each class of the Company’s redeemable preferred shares, ordinary shares and common stock, as applicable:

 

 

 

 

 

 

 

SHHL Ordinary Shares

 

 

SHHL Redeemable Preferred Shares

 

SHHL Redeemable C Ordinary Shares

 

 

A
Ordinary
Shares

 

B
Ordinary
Shares

 

C
Ordinary
Shares

 

C2
Ordinary
Shares

 

D
Ordinary
Shares

 

As of January 3, 2021

 

10,000,000

 

 

16,435,997

 

 

 

166,575,991

 

 

4,469,417

 

 

1,710,546

 

 

3,326,048

 

 

2,850,897

 

Issuance of SHHL senior convertible preference shares (Note 14)

 

12,970,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of SHHL redeemable C ordinary shares (Note 14)

 

 

 

4,751,497

 

 

 

 

 

 

 

 

 

 

 

 

As of April 4, 2021

 

22,970,766

 

 

21,187,494

 

 

 

166,575,991

 

 

4,469,417

 

 

1,710,546

 

 

3,326,048

 

 

2,850,897

 

SHHL C2 ordinary shares issued in connection with the Cipura Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

644,828

 

 

 

SHHL C2 ordinary shares issued in connection with the Mandolin Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

92,647

 

 

 

Purchase of Soho Works North America noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

3,984,883

 

 

 

Purchase of Scorpios noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

572,410

 

 

 

SHHL C2 ordinary shares issued in connection with the LINE and Saguaro Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

1,900,599

 

 

 

As of July 4, 2021

 

22,970,766

 

 

21,187,494

 

 

 

166,575,991

 

 

4,469,417

 

 

1,710,546

 

 

10,521,415

 

 

2,850,897

 

 

 

 

MCG Common Stock

 

 

 

Class A
Common Stock

 

Class B
Common Stock

 

As of January 2, 2022

 

 

61,029,730

 

 

141,500,385

 

Shares repurchased

 

 

(324,972

)

 

 

RSUs vested

 

 

506,990

 

 

 

As of April 3, 2022

 

 

61,211,748

 

 

141,500,385

 

Shares repurchased

 

 

(2,254,505

)

 

 

As of July 3, 2022

 

 

58,957,243

 

 

141,500,385

 

Schedule of Reconciliation of the Loss and Number of Shares Basic and Diluted Loss Per Shares

The table below illustrates the reconciliation of the loss and the number of shares used in the calculations of basic and diluted loss per share:

 

 

For the 13 Weeks Ended

 

 

For the 26 Weeks Ended

 

(in thousands except share and per share amounts)

 

July 3, 2022

 

 

July 4, 2021

 

 

July 3, 2022

 

 

July 4, 2021

 

Net loss attributable to Membership Collective Group Inc.

 

$

(81,959

)

 

$

(55,987

)

 

$

(142,438

)

 

$

(146,466

)

Less: Cumulative SHHL preferred shares undeclared dividends

 

 

 

 

 

(4,737

)

 

 

 

 

 

(4,737

)

Less: Incremental accretion of SHHL preferred shares to
redemption value

 

 

 

 

 

(1,126

)

 

 

 

 

 

(1,126

)

Add: Foreign currency remeasurement of SHHL preferred shares

 

 

 

 

 

908

 

 

 

 

 

 

908

 

Less: Non-cash dividends on the SHHL senior convertible preference shares

 

 

 

 

 

(4,177

)

 

 

 

 

 

(4,177

)

Adjusted net loss attributable to Class A and Class B common stockholders

 

 

(81,959

)

 

 

(65,119

)

 

 

(142,438

)

 

 

(155,598

)

Weighted average shares outstanding for basic and diluted loss per share for Class A and Class B common stockholders

 

 

201,203,671

 

 

 

151,449,262

 

 

 

201,832,289

 

 

 

149,304,984

 

Basic and diluted loss per share

 

$

(0.41

)

 

$

(0.43

)

 

$

(0.71

)

 

$

(1.04

)