J.Jill, Inc. Announces Second Quarter 2024 Results
Q2 FY24
Q2 FY24 Gross Margin of 70.5%
Q2 FY24 Operating Income of
For the second quarter ended
-
Net sales for the second quarter of fiscal 2024 decreased 0.9% to
$155.2 million compared to$156.6 million for the second quarter of fiscal 2023. The decrease includes approximately$7.0 million of impact due to the calendar shift associated with the 53rd week in fiscal 2023. - Total company comparable sales, which includes comparable store and direct to consumer sales, increased by 1.7% for the second quarter of fiscal 2024.
- Direct to consumer net sales, which represented 47.1% of net sales, were up 3.6% compared to the second quarter of fiscal 2023.
-
Gross profit was
$109.4 million compared to$112.4 million in the second quarter of fiscal 2023. Gross margin was 70.5% compared to 71.7% in the second quarter of fiscal 2023. -
SG&A was
$86.3 million compared to$84.3 million in the second quarter of fiscal 2023. Excluding non-recurring items from both periods, SG&A as a percentage of total net sales was 55.5% compared to 53.8% for the second quarter of fiscal 2023. -
Operating income was
$23.0 million compared to$28.0 million in the second quarter of fiscal 2023. Operating income margin for the second quarter of fiscal 2024 was 14.8% compared to 17.9% in the second quarter of fiscal 2023. Adjusted Income from Operations* was$24.9 million compared to$29.1 million in the second quarter of fiscal 2023. -
Interest expense was
$3.7 million compared to$6.6 million in the second quarter of fiscal 2023. Interest income was$0.5 million in the second quarter of fiscal 2024 and fiscal 2023. -
During the second quarter of fiscal 2024, the Company recorded an income tax provision of
$3.1 million compared to$6.7 million in the second quarter of fiscal 2023 and the effective tax rate was 27.3% compared to 30.5% in the second quarter of fiscal 2023. -
Net Income was
$8.2 million compared to$15.2 million in the second quarter of fiscal 2023. -
Net Income per Diluted Share was
$0.54 compared to$1.06 in the second quarter of fiscal 2023. Adjusted Net Income per Diluted Share* in the second quarter of fiscal 2024 was$1.05 compared to$1.15 in the second quarter of fiscal 2023. -
Adjusted EBITDA* for the second quarter of fiscal 2024 was
$30.2 million compared to$34.6 million in the second quarter of fiscal 2023. Adjusted EBITDA margin* for the second quarter of fiscal 2024 was 19.4% compared to 22.1% in the second quarter of fiscal 2023. - The Company opened one new store in the second quarter of fiscal 2024 and temporarily closed one store for relocation which will reopen in the third quarter of fiscal 2024. The store count at the end of the quarter remained unchanged at 244 stores.
For the twenty-six weeks ended
-
Net sales for the twenty-six weeks ended
August 3, 2024 increased 3.2% to$316.8 million compared to$306.9 million for the twenty-six weeks endedJuly 29, 2023 . -
Total company comparable sales, which includes comparable store and direct to consumer sales, increased by 2.4% for the twenty-six weeks ended
August 3, 2024 . -
Direct to consumer net sales, which represented 47.0% of net sales, were up 7.5% compared to the twenty-six weeks ended
July 29, 2023 . -
Gross profit was
$227.1 million compared to$220.7 million for the twenty-six weeks endedJuly 29, 2023 . Gross margin was 71.7% compared to 71.9% for the twenty-six weeks endedJuly 29, 2023 . -
SG&A was
$175.4 million compared to$167.3 million for the twenty-six weeks endedJuly 29, 2023 . Excluding non-recurring items from both periods, SG&A as a percentage of total net sales was 55.4% compared to 54.5% for the twenty-six weeks endedJuly 29, 2023 . -
Operating income was
$51.4 million compared to$53.4 million for the twenty-six weeks endedJuly 29, 2023 . Operating income margin for the twenty-six weeks endedAugust 3, 2024 was 16.2% compared to 17.4% for the twenty-six weeks endedJuly 29, 2023 . Adjusted Income from Operations* was$54.5 million compared to$55.3 million for the twenty-six weeks endedJuly 29, 2023 . -
Interest expense was
$10.2 million compared to$13.3 million for the twenty-six weeks endedJuly 29, 2023 . Interest income was$1.5 million compared to$1.0 million for the twenty-six weeks endedJuly 29, 2023 . -
During the twenty-six weeks ended
August 3, 2024 , the Company recorded an income tax provision of$9.3 million compared to$8.6 million for the twenty-six weeks endedJuly 29, 2023 and the effective tax rate was 27.2% compared to 30.3% for the twenty-six weeks endedJuly 29, 2023 . -
Net Income was
$24.9 million compared to$19.8 million for the twenty-six weeks endedJuly 29, 2023 . -
Net Income per Diluted Share was
$1.69 compared to$1.38 for the twenty-six weeks endedJuly 29, 2023 . Adjusted Net Income per Diluted Share* for the twenty-six weeks endedAugust 3, 2024 was$2.27 compared to$2.16 for the twenty-six weeks endedJuly 29, 2023 . -
Adjusted EBITDA* for the twenty-six weeks ended
August 3, 2024 was$65.8 million compared to$66.5 million for the twenty-six weeks endedJuly 29, 2023 . Adjusted EBITDA margin* for the twenty-six weeks endedAugust 3, 2024 was 20.8% compared to 21.7% for the twenty-six weeks endedJuly 29, 2023 . -
The Company opened one new store for the twenty-six weeks ended
August 3, 2024 and temporarily closed one store for relocation which will reopen in the third quarter of fiscal 2024. The store count at the end of the twenty-six weeks endedAugust 3, 2024 remained unchanged at 244 stores.
Balance Sheet Highlights
-
Net Cash provided by Operating Activities for the twenty-six weeks endedAugust 3, 2024 was$37.9 million compared to$35.6 million for the twenty-six weeks endedJuly 29, 2023 . Free cash flow* was$33.3 million compared to$28.5 million for the twenty-six weeks endedJuly 29, 2023 . The Company ended the second quarter of fiscal 2024 with a cash balance of$28.5 million . -
Inventory at the end of the second quarter of fiscal 2024 was
$52.7 million compared to$45.7 million at the end of the second quarter of fiscal 2023. The increase in inventory compared to the prior year period was driven by timing and the strategic decision to expedite shipping goods one week early.
*Non-GAAP financial measures. Please see “Non-GAAP Financial Measures” and “Reconciliation of GAAP Net Income to Adjusted EBITDA,” “Reconciliation of GAAP Operating Income to Adjusted Income from Operations,” “Reconciliation of GAAP Net Income to Adjusted Net Income,” and “Reconciliation of GAAP Cash from Operations to Free Cash Flow” for more information.
Subsequent Events
On
On
Outlook
For the third quarter of fiscal 2024, the Company expects net sales to be down 1% to up 2% compared to the third quarter of fiscal 2023. The Company also expects Adjusted EBITDA to be in the range of
For fiscal 2024, the Company is lowering its guidance and now expects net sales to be about flat to up 1% compared to fiscal 2023, and for Adjusted EBITDA to decline in the range of 4% to 9% compared to fiscal 2023. This guidance reflects the negative impact from the loss of the 53rd week in fiscal 2023 of
Excluding the impact of the 53rd week as well as the operating expense investment in the OMS project, the Company expects fiscal 2024 net sales to grow in the range of 2% to 3% and Adjusted EBITDA to decline in the range of 1% to 6% compared to the prior year.
The Company continues to expect net store count growth of up to 5 stores to end fiscal 2024. The Company now expects total capital expenditures of approximately
Conference Call Information
A conference call to discuss second quarter 2024 results is scheduled for today,
A taped replay of the conference call will be available approximately two hours following the call and can be accessed both online and by dialing (800) 770-2030 or (609) 800-9909. The pin number to access the telephone replay is 7311773. The telephone replay will be available until
About
J.Jill is a national lifestyle brand that provides apparel, footwear and accessories designed to help its customers move through a full life with ease. The brand represents an easy, thoughtful and inspired style that celebrates the totality of all women and designs its products with its core brand ethos in mind: keep it simple and make it matter. J.Jill offers a high touch customer experience through over 200 stores nationwide and a robust ecommerce platform. J.Jill is headquartered outside
Non-GAAP Financial Measures
To supplement our unaudited consolidated financial statements presented in accordance with generally accepted accounting principles (“GAAP”), we use the following non-GAAP measures of financial performance:
- Adjusted EBITDA, which represents net income plus depreciation and amortization, income tax provision, interest expense, interest expense - related party, interest income, equity-based compensation expense, write-off of property and equipment, amortization of cloud-based software implementation costs, loss on extinguishment of debt, loss on debt refinancing, adjustment for exited retail stores, impairment of long-lived assets and other non-recurring items, primarily consisting of outside legal and professional fees associated with certain non-recurring transactions and events. We present Adjusted EBITDA on a consolidated basis because management uses it as a supplemental measure in assessing our operating performance, and we believe that it is helpful to investors, securities analysts and other interested parties as a measure of our comparative operating performance from period to period. We also use Adjusted EBITDA as one of the primary methods for planning and forecasting overall expected performance of our business and for evaluating on a quarterly and annual basis actual results against such expectations. Further, we recognize Adjusted EBITDA as a commonly used measure in determining business value and as such, use it internally to report results. We also use Adjusted EBITDA margin which represents, for any period, Adjusted EBITDA as a percentage of net sales.
- Adjusted Income from Operations, which represents operating income plus equity-based compensation expense, write-off of property and equipment, adjustment for exited retail stores, impairment of long-lived assets and other non-recurring items. We present Adjusted Income from Operations because management uses it as a supplemental measure in assessing our operating performance, and we believe that it is helpful to investors, securities analysts, and other interested parties as a measure of our comparative operating performance from period to period.
- Adjusted Net Income, which represents net income plus income tax provision, equity-based compensation expense, write-off of property and equipment, loss on extinguishment of debt, loss on debt refinancing, adjustment for exited retail stores, impairment of long-lived assets and other non-recurring items. We present Adjusted Net Income because management uses it as a supplemental measure in assessing our operating performance, and we believe that it is helpful to investors, securities analysts and other interested parties as a measure of our comparative operating performance from period to period.
- Adjusted Net Income per Diluted Share represents Adjusted Net Income divided by the number of fully diluted shares outstanding. Adjusted Net Income per Diluted Share is presented as a supplemental measure in assessing our operating performance, and we believe that it is helpful to investors, securities analysts and other interested parties as a measure of our comparative operating performance from period to period.
- Free Cash Flow represents cash flow from operations less capital expenditures. Free Cash Flow is presented as a supplemental measure in assessing our liquidity, and we believe that it is helpful to investors, securities analysts and other interested parties as a measure of our comparative liquidity and operating performance from period to period.
While we believe that Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Income from Operations, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow are useful in evaluating our business, they are non-GAAP financial measures that have limitations as analytical tools. These non-GAAP measures should not be considered alternatives to, or substitutes for, Net Income, Income from Operations,
Forward-Looking Statements
This press release contains, and oral statements made from time to time by our representatives may contain, “forward-looking statements.” All statements other than statements of historical facts contained in this press release, including statements regarding our strategy, future operations, future financial position, future revenue, projected costs, prospects, plans, objectives of management, expected market growth and any activities, events or developments that we intend, expect or believe may occur in the future are forward-looking statements. Such statements are often identified by words such as “could,” “may,” “might,” “will,” “likely,” “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects,” “continues,” “projects,” “goal,” “target” (although not all forward-looking statements contain these identifying words) and similar references to future periods, or by the inclusion of forecasts or projections. Forward-looking statements are based on our current expectations and assumptions regarding capital market conditions, our business, the economy and other future conditions and are not guarantees of future performance. Because forward-looking statements relate to the future, by their nature, they are inherently subject to a number of risks, uncertainties, potentially inaccurate assumptions and changes in circumstances that are difficult to predict. As a result, our actual results may differ materially from those contemplated by the forward-looking statements. Important factors that could cause actual results to differ materially from those in any forward-looking statements include regional, national or global political, economic, business, competitive, market and regulatory conditions, including risks regarding: (1) our sensitivity to changes in economic conditions and discretionary consumer spending; (2) the material adverse impact of pandemics or other health crises on our operations, business and financial results; (3) our ability to anticipate and respond to changing customer preferences, shifts in fashion and industry trends in a timely manner; (4) our ability to maintain our brand image, engage new and existing customers and gain market share; (5) the impact of operating in a highly competitive industry with increased competition; (6) our ability to successfully optimize our omnichannel operations, including our ability to enhance our marketing efforts and successfully realize the benefits from our investments in new technology, for example our recently implemented point-of-sale system and the forthcoming upgrade to our order management system; (7) our ability to use effective marketing strategies and increase existing and new customer traffic; (8) any interruptions in our foreign sourcing operations and the relationships with our suppliers and agents; (9) any increases in the demand for, or the price of, raw materials used to manufacture our merchandise and other fluctuations in sourcing and distribution costs; (10) any material damage or interruptions to our information systems; (11) our ability to protect our trademarks and other intellectual property rights; (12) our indebtedness restricting our operational and financial flexibility; (13) our ability to manage our inventory levels, size assortments and merchandise mix; (14) the fact that we are no longer a controlled company; and (15) other factors that may be described in our filings with the
(Tables Follow)
|
||||||||
Consolidated Statements of Operations and Comprehensive Income |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands, except share and per share data) |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Net sales (a) |
|
$ |
155,242 |
|
|
$ |
156,631 |
|
Costs of goods sold (exclusive of depreciation and amortization) |
|
|
45,848 |
|
|
|
44,260 |
|
Gross profit |
|
|
109,394 |
|
|
|
112,371 |
|
Selling, general and administrative expenses (a) |
|
|
86,314 |
|
|
|
84,282 |
|
Impairment of long-lived assets |
|
|
58 |
|
|
|
45 |
|
Operating income |
|
|
23,022 |
|
|
|
28,044 |
|
Loss on extinguishment of debt |
|
|
8,570 |
|
|
|
— |
|
Interest expense (b) |
|
|
3,724 |
|
|
|
6,630 |
|
Interest income (b) |
|
|
538 |
|
|
|
473 |
|
Income before provision for income taxes |
|
|
11,266 |
|
|
|
21,887 |
|
Income tax provision |
|
|
3,075 |
|
|
|
6,665 |
|
Net income and total comprehensive income |
|
$ |
8,191 |
|
|
$ |
15,222 |
|
Net income per common share: |
|
|
|
|
|
|
||
Basic |
|
$ |
0.55 |
|
|
$ |
1.08 |
|
Diluted |
|
$ |
0.54 |
|
|
$ |
1.06 |
|
Weighted average common shares: |
|
|
|
|
|
|
||
Basic |
|
|
14,906,662 |
|
|
|
14,158,837 |
|
Diluted |
|
|
15,098,301 |
|
|
|
14,367,751 |
|
|
|
|
|
|
|
|
||
Cash dividends declared per common share |
|
$ |
0.07 |
|
|
|
— |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
(a) |
For the second quarter of fiscal 2023, Net sales includes |
(b) |
Beginning fiscal 2024, Interest income is presented separately from Interest expense. The prior period has been conformed with the current period presentation |
|
||||||||
Consolidated Statements of Operations and Comprehensive Income |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands, except share and per share data) |
||||||||
|
|
For the Twenty-Six Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Net sales (a) |
|
$ |
316,755 |
|
|
$ |
306,877 |
|
Costs of goods sold (exclusive of depreciation and amortization) |
|
|
89,624 |
|
|
|
86,140 |
|
Gross profit |
|
|
227,131 |
|
|
|
220,737 |
|
Selling, general and administrative expenses (a) |
|
|
175,426 |
|
|
|
167,254 |
|
Impairment of long-lived assets |
|
|
311 |
|
|
|
45 |
|
Operating income |
|
|
51,394 |
|
|
|
53,438 |
|
Loss on extinguishment of debt |
|
|
8,570 |
|
|
|
— |
|
Loss on debt refinancing |
|
|
— |
|
|
|
12,702 |
|
Interest expense (b) |
|
|
10,160 |
|
|
|
12,257 |
|
Interest expense - related party |
|
|
— |
|
|
|
1,074 |
|
Interest income (b) |
|
|
1,526 |
|
|
|
1,043 |
|
Income before provision for income taxes |
|
|
34,190 |
|
|
|
28,448 |
|
Income tax provision |
|
|
9,303 |
|
|
|
8,630 |
|
Net income and total comprehensive income |
|
$ |
24,887 |
|
|
$ |
19,818 |
|
Net income per common share: |
|
|
|
|
|
|
||
Basic |
|
$ |
1.71 |
|
|
$ |
1.40 |
|
Diluted |
|
$ |
1.69 |
|
|
$ |
1.38 |
|
Weighted average common shares: |
|
|
|
|
|
|
||
Basic |
|
|
14,581,796 |
|
|
|
14,111,124 |
|
Diluted |
|
|
14,746,749 |
|
|
|
14,345,179 |
|
|
|
|
|
|
|
|
||
Cash dividends declared per common share |
|
$ |
0.07 |
|
|
|
— |
|
(a) |
For the twenty-six weeks ended |
(b) |
Beginning fiscal 2024, Interest income is presented separately from Interest expense. The prior period has been conformed with the current period presentation. |
|
||||||||
Consolidated Balance Sheets |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands, except common share data) |
||||||||
|
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
28,466 |
|
|
$ |
62,172 |
|
Accounts receivable |
|
|
5,068 |
|
|
|
5,042 |
|
Inventories, net |
|
|
52,709 |
|
|
|
53,259 |
|
Prepaid expenses and other current assets |
|
|
19,447 |
|
|
|
17,656 |
|
Total current assets |
|
|
105,690 |
|
|
|
138,129 |
|
Property and equipment, net |
|
|
50,883 |
|
|
|
54,118 |
|
Intangible assets, net |
|
|
63,430 |
|
|
|
66,246 |
|
|
|
|
59,697 |
|
|
|
59,697 |
|
Operating lease assets, net |
|
|
107,842 |
|
|
|
108,203 |
|
Other assets |
|
|
3,260 |
|
|
|
1,787 |
|
Total assets |
|
$ |
390,802 |
|
|
$ |
428,180 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
44,552 |
|
|
$ |
41,112 |
|
Accrued expenses and other current liabilities |
|
|
36,533 |
|
|
|
42,283 |
|
Current portion of long-term debt |
|
|
4,375 |
|
|
|
35,353 |
|
Current portion of operating lease liabilities |
|
|
33,903 |
|
|
|
36,204 |
|
Total current liabilities |
|
|
119,363 |
|
|
|
154,952 |
|
Long-term debt, net of discount and current portion |
|
|
68,831 |
|
|
|
120,595 |
|
Deferred income taxes |
|
|
9,539 |
|
|
|
10,967 |
|
Operating lease liabilities, net of current portion |
|
|
101,405 |
|
|
|
103,070 |
|
Other liabilities |
|
|
1,300 |
|
|
|
1,378 |
|
Total liabilities |
|
|
300,438 |
|
|
|
390,962 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Shareholders’ Equity |
|
|
|
|
|
|
||
Common stock, par value |
|
|
117 |
|
|
|
107 |
|
Additional paid-in capital |
|
|
241,485 |
|
|
|
213,236 |
|
Accumulated deficit |
|
|
(151,238 |
) |
|
|
(176,125 |
) |
Total shareholders’ equity |
|
|
90,364 |
|
|
|
37,218 |
|
Total liabilities and shareholders’ equity |
|
$ |
390,802 |
|
|
$ |
428,180 |
|
|
||||||||
Reconciliation of GAAP Net Income to Adjusted EBITDA |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands) |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net income |
|
$ |
8,191 |
|
|
$ |
15,222 |
|
Add (Less): |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
5,007 |
|
|
|
5,491 |
|
Income tax provision |
|
|
3,075 |
|
|
|
6,665 |
|
Interest expense (a) |
|
|
3,724 |
|
|
|
6,630 |
|
Interest income (a) |
|
|
(538 |
) |
|
|
(473 |
) |
Adjustments: |
|
|
|
|
|
|
||
Equity-based compensation expense (b) |
|
|
1,696 |
|
|
|
937 |
|
Write-off of property and equipment (c) |
|
|
51 |
|
|
|
26 |
|
Amortization of cloud-based software implementation costs (d) |
|
|
244 |
|
|
|
61 |
|
Loss on extinguishment of debt (e) |
|
|
8,570 |
|
|
|
— |
|
Adjustment for exited retail stores (f) |
|
|
(106 |
) |
|
|
— |
|
Impairment of long-lived assets (g) |
|
|
58 |
|
|
|
45 |
|
Other non-recurring items (h) |
|
|
215 |
|
|
|
2 |
|
Adjusted EBITDA |
|
$ |
30,187 |
|
|
$ |
34,606 |
|
Net sales (i) |
|
$ |
155,242 |
|
|
$ |
156,631 |
|
Adjusted EBITDA margin |
|
|
19.4 |
% |
|
|
22.1 |
% |
(a) |
Beginning fiscal 2024, Interest income is presented separately from Interest expense. The prior period has been conformed with the current period presentation. |
(b) |
Represents expenses associated with equity incentive instruments granted to our management and Board of Directors. Incentive instruments are accounted for as equity-classified awards with the related compensation expense recognized based on fair value at the date of the grant. |
(c) |
Represents net gain or loss on the disposal of fixed assets. |
(d) |
Represents amortization of capitalized implementation costs related to cloud-based software arrangements that are included within Selling, general and administrative expenses. Adjusted EBITDA for the second quarter of fiscal 2023 has been restated to include such adjustments to Net income. |
(e) |
Represents loss on the prepayment of a portion of the term loan. |
(f) |
Represents non-cash gains associated with exiting store leases earlier than anticipated. |
(g) |
Represents impairment of long-lived assets related to right of use assets and leasehold improvements. |
(h) |
Represents items management believes are not indicative of ongoing operating performance, including legal and professional fees. |
(i) |
For the second quarter of fiscal 2023, Net sales includes |
|
||||||||
Reconciliation of GAAP Net Income to Adjusted EBITDA |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands) |
||||||||
|
|
For the Twenty-Six Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net income |
|
$ |
24,887 |
|
|
$ |
19,818 |
|
Add (Less): |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
10,834 |
|
|
|
11,062 |
|
Income tax provision |
|
|
9,303 |
|
|
|
8,630 |
|
Interest expense (a) |
|
|
10,160 |
|
|
|
12,257 |
|
Interest expense - related party |
|
|
— |
|
|
|
1,074 |
|
Interest income (a) |
|
|
(1,526 |
) |
|
|
(1,043 |
) |
Adjustments: |
|
|
|
|
|
|
||
Equity-based compensation expense (b) |
|
|
2,950 |
|
|
|
1,815 |
|
Write-off of property and equipment (c) |
|
|
57 |
|
|
|
46 |
|
Amortization of cloud-based software implementation costs (d) |
|
|
465 |
|
|
|
116 |
|
Loss on extinguishment of debt (e) |
|
|
8,570 |
|
|
|
— |
|
Loss on debt refinancing (f) |
|
|
— |
|
|
|
12,702 |
|
Adjustment for exited retail stores (g) |
|
|
(615 |
) |
|
|
— |
|
Impairment of long-lived assets (h) |
|
|
311 |
|
|
|
45 |
|
Other non-recurring items (i) |
|
|
438 |
|
|
|
2 |
|
Adjusted EBITDA |
|
$ |
65,834 |
|
|
$ |
66,524 |
|
Net sales (j) |
|
$ |
316,755 |
|
|
$ |
306,877 |
|
Adjusted EBITDA margin |
20.8 |
% |
21.7 |
% |
(a) |
Beginning fiscal 2024, Interest income is presented separately from Interest expense. The prior period has been conformed with the current period presentation. |
(b) |
Represents expenses associated with equity incentive instruments granted to our management and Board of Directors. Incentive instruments are accounted for as equity-classified awards with the related compensation expense recognized based on fair value at the date of the grant. |
(c) |
Represents net gain or loss on the disposal of fixed assets. |
(d) |
Represents amortization of capitalized implementation costs related to cloud-based software arrangements that are included within Selling, general and administrative expenses. Adjusted EBITDA for the twenty-six weeks ended |
(e) |
Represents loss on the prepayment of a portion of the term loan. |
(f) |
Represents loss on the repayment of priming and the subordinated credit agreement. |
(g) |
Represents non-cash gains associated with exiting store leases earlier than anticipated. |
(h) |
Represents impairment of long-lived assets related to right of use assets and leasehold improvements. |
(i) |
Represents items management believes are not indicative of ongoing operating performance, including legal and professional fees. |
(j) |
For the twenty-six weeks ended |
|
||||||||
Reconciliation of GAAP Operating Income to Adjusted Income from Operations |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands) |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Operating income |
|
$ |
23,022 |
|
|
$ |
28,044 |
|
Add (Less): |
|
|
|
|
|
|
||
Equity-based compensation expense (a) |
|
|
1,696 |
|
|
|
937 |
|
Write-off of property and equipment (b) |
|
|
51 |
|
|
|
26 |
|
Adjustment for exited retail stores (c) |
|
|
(106 |
) |
|
|
— |
|
Impairment of long-lived assets (d) |
|
|
58 |
|
|
|
45 |
|
Other non-recurring items (e) |
|
|
215 |
|
|
|
2 |
|
Adjusted income from operations |
|
$ |
24,936 |
|
|
$ |
29,054 |
|
|
|
|
|
|
|
|
||
|
|
For the Twenty-Six Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Operating income |
|
$ |
51,394 |
|
|
$ |
53,438 |
|
Add (Less): |
|
|
|
|
|
|
||
Equity-based compensation expense (a) |
|
|
2,950 |
|
|
|
1,815 |
|
Write-off of property and equipment (b) |
|
|
57 |
|
|
|
46 |
|
Adjustment for exited retail stores (c) |
|
|
(615 |
) |
|
|
— |
|
Impairment of long-lived assets (d) |
|
|
311 |
|
|
|
45 |
|
Other non-recurring items (e) |
|
|
438 |
|
|
|
2 |
|
Adjusted income from operations |
|
$ |
54,535 |
|
|
$ |
55,346 |
|
(a) |
Represents expenses associated with equity incentive instruments granted to our management and Board of Directors. Incentive instruments are accounted for as equity-classified awards with the related compensation expense recognized based on fair value at the date of the grant. Adjusted income from operations for the second quarter of fiscal 2023 and for the twenty-six weeks ended |
(b) |
Represents net gain or loss on the disposal of fixed assets. Adjusted income from operations for the second quarter of fiscal 2023 and for the twenty-six weeks ended |
(c) |
Represents non-cash gains associated with exiting store leases earlier than anticipated. |
(d) |
Represents impairment of long-lived assets related to right of use assets and leasehold improvements. |
(e) |
Represents items management believes are not indicative of ongoing operating performance, including legal and professional fees. |
|
||||||||
Reconciliation of GAAP Net Income to Adjusted Net Income |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands, except share and per share data) |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net income |
|
$ |
8,191 |
|
|
$ |
15,222 |
|
Add: Income tax provision |
|
|
3,075 |
|
|
|
6,665 |
|
Income before provision for income tax |
|
|
11,266 |
|
|
|
21,887 |
|
Adjustments: |
|
|
|
|
|
|
||
Equity-based compensation expense (a) |
|
|
1,696 |
|
|
|
937 |
|
Write-off of property and equipment (b) |
|
|
51 |
|
|
|
26 |
|
Loss on extinguishment of debt (c) |
|
|
8,570 |
|
|
|
— |
|
Adjustment for exited retail stores (d) |
|
|
(106 |
) |
|
|
— |
|
Impairment of long-lived assets (e) |
|
|
58 |
|
|
|
45 |
|
Other non-recurring items (f) |
|
|
215 |
|
|
|
2 |
|
Adjusted income before income tax provision |
|
|
21,750 |
|
|
|
22,897 |
|
Less: Adjusted tax provision(g) |
|
|
5,916 |
|
|
|
6,388 |
|
Adjusted net income |
|
$ |
15,834 |
|
|
$ |
16,509 |
|
Adjusted net income per share: |
|
|
|
|
|
|
||
Basic |
|
$ |
1.06 |
|
|
$ |
1.17 |
|
Diluted |
|
$ |
1.05 |
|
|
$ |
1.15 |
|
Weighted average number of common shares: |
|
|
|
|
|
|
||
Basic |
|
|
14,906,662 |
|
|
|
14,158,837 |
|
Diluted |
|
|
15,098,301 |
|
|
|
14,367,751 |
|
(a) |
Represents expenses associated with equity incentive instruments granted to our management and Board of Directors. Incentive instruments are accounted for as equity-classified awards with the related compensation expense recognized based on fair value at the date of the grant. Adjusted net income for the second quarter of fiscal 2023 has been restated to include such adjustments to Net income. Beginning fiscal 2024, equity-based compensation expense is included as an adjustment. The prior period has been conformed with the current period presentation. |
(b) |
Represents net gain or loss on the disposal of fixed assets. Adjusted net income for the second quarter of fiscal 2023 has been restated to include such adjustments to Net income. Beginning fiscal 2024, write-off of property and equipment is included as an adjustment. The prior period has been conformed with the current period presentation. |
(c) |
Represents loss on the prepayment of a portion of the term loan. |
(d) |
Represents non-cash gains associated with exiting store leases earlier than anticipated. |
(e) |
Represents impairment of long-lived assets related to right of use assets and leasehold improvements. |
(f) |
Represents items management believes are not indicative of ongoing operating performance, including legal and professional fees. |
(g) |
The adjusted tax provision for adjusted net income is estimated by applying a rate of 27.2% for the second quarter of fiscal 2024 and 27.9% for the second quarter of fiscal 2023. Adjusted tax provision for the second quarter of fiscal 2023 has been restated to include items (a) and (b) above. |
|
||||||||
Reconciliation of GAAP Net Income to Adjusted Net Income |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands, except share and per share data) |
||||||||
|
|
For the Twenty-Six Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net income |
|
$ |
24,887 |
|
|
$ |
19,818 |
|
Add: Income tax provision |
|
|
9,303 |
|
|
|
8,630 |
|
Income before provision for income tax |
|
|
34,190 |
|
|
|
28,448 |
|
Adjustments: |
|
|
|
|
|
|
||
Equity-based compensation expense (a) |
|
|
2,950 |
|
|
|
1,815 |
|
Write-off of property and equipment (b) |
|
|
57 |
|
|
|
46 |
|
Loss on extinguishment of debt (c) |
|
|
8,570 |
|
|
|
— |
|
Loss on debt refinancing(d) |
|
|
— |
|
|
|
12,702 |
|
Adjustment for exited retail stores (e) |
|
|
(615 |
) |
|
|
— |
|
Impairment of long-lived assets (f) |
|
|
311 |
|
|
|
45 |
|
Other non-recurring items (g) |
|
|
438 |
|
|
|
2 |
|
Adjusted income before income tax provision |
|
|
45,901 |
|
|
|
43,058 |
|
Less: Adjusted tax provision(h) |
|
|
12,485 |
|
|
|
12,013 |
|
Adjusted net income |
|
$ |
33,416 |
|
|
$ |
31,045 |
|
Adjusted net income per share: |
|
|
|
|
|
|
||
Basic |
|
$ |
2.29 |
|
|
$ |
2.20 |
|
Diluted |
|
$ |
2.27 |
|
|
$ |
2.16 |
|
Weighted average number of common shares: |
|
|
|
|
|
|
||
Basic |
|
|
14,581,796 |
|
|
|
14,111,124 |
|
Diluted |
|
|
14,746,749 |
|
|
|
14,345,179 |
|
(a) |
Represents expenses associated with equity incentive instruments granted to our management and Board of Directors. Incentive instruments are accounted for as equity-classified awards with the related compensation expense recognized based on fair value at the date of the grant. Adjusted net income for the twenty-six weeks ended |
(b) |
Represents net gain or loss on the disposal of fixed assets. Adjusted net income for the twenty-six weeks ended |
(c) |
Represents loss on the prepayment of a portion of the term loan. |
(d) |
Represents loss on the repayment of priming and subordinated credit agreement. |
(e) |
Represents non-cash gains associated with exiting store leases earlier than anticipated. |
(f) |
Represents impairment of long-lived assets related to right of use assets and leasehold improvements. |
(g) |
Represents items management believes are not indicative of ongoing operating performance, including legal and professional fees. |
(h) |
The adjusted tax provision for adjusted net income is estimated by applying a rate of 27.2% for the twenty-six weeks ended |
|
||||||||
Selected Cash Flow Information |
||||||||
(Unaudited) |
||||||||
(Amounts in thousands) |
||||||||
Summary Data from the Statement of Cash Flows |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
16,381 |
|
|
$ |
27,756 |
|
Net cash used in investing activities |
|
|
(2,248 |
) |
|
|
(4,180 |
) |
Net cash used in financing activities |
|
|
(62,784 |
) |
|
|
(2,564 |
) |
Net change in cash and cash equivalents |
|
|
(48,651 |
) |
|
|
21,012 |
|
Cash and cash equivalents: |
|
|
|
|
|
|
||
Beginning of Period |
|
|
77,117 |
|
|
|
27,891 |
|
End of Period |
|
$ |
28,466 |
|
|
$ |
48,903 |
|
|
|
For the Twenty-Six Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
37,880 |
|
|
$ |
35,615 |
|
Net cash used in investing activities |
|
|
(4,560 |
) |
|
|
(7,105 |
) |
Net cash used in financing activities |
|
|
(67,026 |
) |
|
|
(66,660 |
) |
Net change in cash and cash equivalents |
|
|
(33,706 |
) |
|
|
(38,150 |
) |
Cash and cash equivalents: |
|
|
|
|
|
|
||
Beginning of Period |
|
|
62,172 |
|
|
|
87,053 |
|
End of Period |
|
$ |
28,466 |
|
|
$ |
48,903 |
|
Reconciliation of GAAP Cash from Operations to Free Cash Flow |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
16,381 |
|
|
$ |
27,756 |
|
Less: Capital expenditures (a) |
|
|
(2,248 |
) |
|
|
(4,180 |
) |
Free cash flow |
|
|
14,133 |
|
|
$ |
23,576 |
|
|
|
For the Twenty-Six Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
37,880 |
|
|
$ |
35,615 |
|
Less: Capital expenditures (a) |
|
|
(4,560 |
) |
|
|
(7,105 |
) |
Free cash flow |
|
|
33,320 |
|
|
$ |
28,510 |
|
(a) |
Capital expenditures reflects net cash used in investing activities, which includes capitalized interest and excludes cash received from landlords for tenant allowances. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240904395571/en/
Investor Relations:
investors@jjill.com
203-682-8200
Business and Financial Media:
akouvaras@sloanepr.com
973-897-6241
Source: