Build-A-Bear Workshop, Inc. Reports Increased Revenues and Pre-tax Income in Fiscal 2021 Second Quarter
Company Added
Company Removed
Apply to Request List

Build-A-Bear Workshop, Inc. Reports Increased Revenues and Pre-tax Income in Fiscal 2021 Second Quarter

Exceeding Both 2020 and 2019 Second Quarter Results and Raises Annual Guidance

  • Generates $94.7 million in total revenues, an increase of 134.7% compared to the fiscal 2020 second quarter and 19.6% compared to the fiscal 2019 second quarter
  • Gross profit margin is 53.2% compared to 18.7% in the fiscal 2020 second quarter and 44.1% in the fiscal 2019 second quarter
  • Delivers pre-tax income of $9.5 million, reaching the highest in the Company’s history for its second quarter, an improvement of $23.5 million compared to the fiscal 2020 second quarter and $10.2 million compared to the fiscal 2019 second quarter
  • Increases fiscal 2021 annual guidance

ST. LOUIS - (BUSINESS WIRE) - Aug. 26, 2021 - Build-A-Bear Workshop, Inc. (NYSE: BBW) today reported results for the second quarter and six months ended July 31, 2021. The Company noted that its historically best second quarter profit results followed a record performance in the fiscal 2021 first quarter leading to the Company’s strongest first six months performance in its nearly 25-year history.

Sharon Price John, Build-A-Bear Workshop President and Chief Executive Officer, commented, “Our positive trend continued in the second quarter as we once again delivered record-breaking profit as well as strong growth in total revenues over both the fiscal 2020 and 2019 second quarters. We believe these results reflect momentum that has been building from the execution of our stated strategy, agility to adapt to a rapidly evolving environment, and ability to accelerate key initiatives to drive sustained profitable growth, while recognizing that the business is also benefiting from pandemic-related factors such as pent-up demand and stimulus funds.

“We made progress in each area of strategic focus with the acceleration of our digital transformation including content and entertainment initiatives, the advancement of our retail capabilities and experiences, while maintaining a solid financial position to support our business and future growth. We look forward to continuing to leverage our strong brand appeal to a broad demographic base of consumers across multiple channels. Business trends have continued to be positive into the current third quarter and while we are navigating an environment with higher costs and a tight supply chain as well as monitoring the ongoing evolution of the pandemic, we are optimistic about our full-year performance and are again increasing our annual guidance,” Ms. John concluded.

Second Quarter Fiscal 2021 Results: (13 weeks ended July 31, 2021 compared to the 13 weeks ended August 1, 2020):

  • Total revenues were $94.7 million, a 134.7% increase compared to $40.4 million in the fiscal 2020 second quarter, and a 19.6% increase from $79.2 million in the fiscal 2019 second quarter;
  • Net retail sales were $91.3 million, a 132.1% increase compared to $39.3 million in the fiscal 2020 second quarter and a 21.4% increase compared to $75.2 million in the fiscal 2019 second quarter;
  • Consolidated e-commerce demand (orders generated online to be fulfilled from either the Company’s warehouse or its stores) declined 27.8% compared to the fiscal 2020 second quarter and increased 158.9% compared to the fiscal 2019 second quarter. The Company noted that in 2020, its e-commerce was the primary channel for revenue and its digital demand was buoyed by temporary store closures and the online exclusive launches of some powerful licensed properties; and
  • Commercial and international franchise revenues were $3.4 million compared to $1.0 million in the fiscal 2020 second quarter and $4.0 million in the fiscal 2019 second quarter;
  • Gross profit margin was 53.2%, compared to 18.7% in the fiscal 2020 second quarter and 44.1% in the fiscal 2019 second quarter. The gross profit margin expanded by 3,450 basis points compared to the fiscal 2020 second quarter and 910 basis points versus the fiscal 2019 second quarter. The 2021 results reflected increased leverage on fixed occupancy expense and expansion in merchandise margin;
  • Selling, general and administrative (“SG&A”) expenses were $40.9 million, or 43.2% of total revenues, compared to $21.5 million, or 53.3% of total revenues in the fiscal 2020 second quarter and $35.7 million, or 45.1% of total revenues in the fiscal 2019 second quarter. The increase in SG&A expenses, as compared to the fiscal 2020 second quarter, was driven by higher store labor costs given the re-opening of store locations and expanded operating hours. In addition, the Company recorded full corporate salaries in 2021 as opposed to the prior year when pandemic-related cost containment initiatives included temporary wage reductions. In addition, the change in SG&A reflects an increase in variable costs driven by sales growth initiatives inclusive of higher marketing spend and funding of performance incentive programs;
  • Pre-tax income was $9.5 million compared to pre-tax loss of ($14.0) million in the fiscal 2020 second quarter, an improvement of $23.5 million, and pre-tax loss of ($0.7) million in the fiscal 2019 second quarter, an improvement of $10.2 million;
  • Adjusted pre-tax income was $9.5 million compared to adjusted pre-tax loss of ($12.3) million in the fiscal 2020 second quarter and adjusted pre-tax income of $0.4 million in the fiscal 2019 second quarter;
  • Income tax expense was $2.6 million compared to an income tax benefit of less than $0.1 million in the fiscal 2020 second quarter and income tax expense of $0.5 million in the fiscal 2019 second quarter;
  • Net income was $6.8 million, or $0.42 per diluted share, compared to net loss of ($13.9) million, or ($0.93) per diluted share, in the fiscal 2020 second quarter and net loss of ($1.2) million, or ($0.08) per diluted share, in the fiscal 2019 second quarter;
  • Adjusted net income was $6.9 million, or $0.43 per diluted share, compared to adjusted net loss of ($12.2) million, or ($0.82) per diluted share in the fiscal 2020 second quarter and adjusted net loss of ($0.3) million, of ($0.02) per diluted share in the fiscal 2019 second quarter; and
  • Adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”) was $12.5 million, an increase of $21.5 million from the fiscal 2020 second quarter and an increase of $8.8 million from the fiscal 2019 second quarter.

First Six Months Highlights (26 weeks ended July 31, 2021 compared to the 26 weeks ended August 1, 2020):

  • Total revenues were $186.4 million, an increase of 114.3% compared to $87.0 million in the first six months of fiscal 2020 and an increase of 14.0% from $163.6 million in the first six months of 2019;
  • Consolidated net retail sales were $180.5 million, an increase of 112.4% compared to $85.0 million in the first six months of fiscal 2020 and an increase of 15.5% compared to $156.3 million in the first six months of fiscal 2019;
  • Pre-tax income was $22.7 million compared to pre-tax loss of ($32.6) million in the first six months of fiscal 2020 and pre-tax income of $1.7 million in the first six months of fiscal 2019;
  • Net income was $17.2 million, or $1.08 per diluted share compared to net loss of ($35.1) million, or ($2.35) per diluted share in the first six months of fiscal 2020 and net loss of less than ($0.1) million, or $0.00 per diluted share, in the first six months of fiscal 2019;
  • Adjusted net income was $16.4 million, or $1.03 per diluted share, compared to adjusted net loss of ($23.9) million or ($1.60) per diluted share in the first six months of fiscal 2020, and compared to adjusted net income of $0.5 million or $0.03 per diluted share for the first six months of fiscal 2019; and
  • Adjusted EBITDA was $27.9 million, an increase of $45.1 million from adjusted EBITDA of ($17.2) million in the first six months of fiscal 2020 and an increase of $17.4 million from adjusted EBITDA of $10.5 million in the first six months of fiscal 2019.

Store Activity:

As of July 31, 2021, the Company had 352 corporately-managed stores. The Company maintains a high level of lease optionality with over 70% of its corporately-managed stores having a lease event within the next three years.

The Company noted that its third-party retail model was showing a return to stability as locations associated with relationships that include Carnival Cruise Lines, Great Wolf Lodge Resorts, Landry’s and Beaches Family Resorts were mostly reopened. Separately, international franchise locations continued to be negatively impacted by COVID and experienced closures or operated under restrictions for a portion of the 2021 second quarter.

Balance Sheet:

At the end of the fiscal 2021 second quarter, the Company had cash and cash equivalents totaling $51.1 million compared to $25.3 million at the end of the fiscal 2020 second quarter. Inventory at quarter end was $47.3 million, compared to $55.5 million at the end of the fiscal 2020 second quarter.

In the fiscal 2021 second quarter, capital expenditures totaled $1.1 million compared to $0.5 million in the fiscal 2020 second quarter.

Outlook:

The Company believes its business performance has it positioned to exceed the expectations it previously issued with its first quarter earnings on May 26, 2021. The Company currently expects:

  • Total revenues in fiscal 2021 to be in the range of $375 to $385 million which represents an increase from its previous guidance for fiscal 2021 total revenues to exceed fiscal 2019 total revenues of $338.5 million;
  • Specifically related to its third quarter outlook, the Company notes that business trends have remained strong, and it expects total revenues for the fiscal 2021 third quarter to exceed both 2020 and 2019 levels. The growth is driven by the recapture of sales in its physical stores which were partially closed last year. The Company expects its third quarter e-commerce demand to remain flat with last year’s third quarter, while still representing a triple digit increase over 2019. Additionally, the Company expects to have higher overall expenses in the third quarter driven in part by higher payroll and marketing costs resulting from temporary reductions in last year’s period to mitigate COVID closings. The third quarter is generally the Company’s smallest of the year, and as is historically typical, the Company currently expects to have pre-tax loss in the period;
  • EBITDA in fiscal 2021 to be in the range of $45 million to $50 million, an increase from the Company’s previous expectation for EBITDA in the range of $28 to $32 million; and
  • The Company currently expects capital expenditures to be approximately $10 million and for depreciation and amortization to be in the range of $13 to $14 million in fiscal 2021.

The Company notes that its updated guidance assumes no additional material COVID impact either in its supply chain or store operations.

Note Regarding Non-GAAP Financial Measures:

In this press release, the Company’s financial results are provided both in accordance with generally accepted accounting principles (GAAP) and using certain non-GAAP financial measures. In particular, the Company provides historic income and income per diluted share adjusted to exclude certain costs and accounting adjustments, which are non-GAAP financial measures. These results are included as a complement to results provided in accordance with GAAP because management believes these non-GAAP financial measures help identify underlying trends in the Company’s business and provide useful information to both management and investors by excluding certain items that may not be indicative of the Company’s core operating results. These measures should not be considered a substitute for or superior to GAAP results. These non-GAAP financial measures are defined and reconciled to the most comparable GAAP measure later in this document.

Today’s Conference Call Webcast:

Build-A-Bear Workshop will host a conference call and audio webcast to discuss its results today, August 26, 2021 at 9:00 a.m. Eastern Time.

Forward-Looking Statements:

This press release contains certain statements that are, or may be considered to be, “forward-looking statements” for the purpose of federal securities laws, including, but not limited to, statements that reflect our current views with respect to future events and financial performance. We generally identify these statements by words or phrases such as “may,” “might,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “intend,” “predict,” “future,” “potential” or “continue,” the negative or any derivative of these terms and other comparable terminology. All of the information concerning our future liquidity, future revenues, margins and other future financial performance and results, achievement of operating of financial plans or forecasts for future periods, sources and availability of credit and liquidity, future cash flows and cash needs, success and results of strategic initiatives and other future financial performance or financial position, as well as our assumptions underlying such information, constitute forward-looking information.

These statements are based only on our current expectations and projections about future events. Because these forward-looking statements involve risks and uncertainties, there are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by these forward-looking statements, including those factors discussed under the caption entitled “Risks Related to Our Business” and “Forward-Looking Statements” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on April 15, 2021 and other periodic reports filed with the SEC which are incorporated herein.

All of our forward-looking statements are as of the date of this Press Release only. In each case, actual results may differ materially from such forward-looking information. We can give no assurance that such expectations or forward-looking statements will prove to be correct. An occurrence of or any material adverse change in one or more of the risk factors or other risks and uncertainties referred to in this Press Release or included in our other public disclosures or our other periodic reports or other documents or filings filed with or furnished to the SEC could materially and adversely affect our continuing operations and our future financial results, cash flows, available credit, prospects and liquidity. Except as required by law, the Company does not undertake to publicly update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.

All other brand names, product names, or trademarks belong to their respective holders.

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations
(dollars in thousands, except share and per share data)
                 
   

13 Weeks
Ended
July 31,
2021

 

% of Total
Revenues (1)

 

13 Weeks
Ended
August 1,
2020

 

% of Total
Revenues (1)

Revenues:                
Net retail sales   $ 91,289  

96.4

  $ 39,339    

97.5

 

Commercial revenue     2,946  

3.1

    865    

2.1

 

International franchising     493  

0.5

   

149

   

0.4

 

Total revenues     94,728  

100.0

    40,353    

100.0

 

Cost of merchandise sold:                
Cost of merchandise sold - retail (1)     42,677  

46.7

    30,233    

76.9

 

Store asset impairment      

0.0

    2,063    

5.2

 

Cost of merchandise sold - commercial (1)     1,286  

43.7

    387    

44.7

 

Cost of merchandise sold - international franchising (1)     365  

74.0

    130    

87.2

 

Total cost of merchandise sold     44,328  

46.8

    32,813    

81.3

 

Consolidated gross profit     50,400  

53.2

    7,540    

18.7

 

                 
Selling, general and administrative expense     40,919  

43.2

    21,516    

53.3

 

Interest expense (income), net     8  

0.0

    7    

0.0

 

Income (loss) before income taxes     9,473  

10.0

    (13,983 )  

(34.7

)

Income tax expense (benefit)     2,638  

2.8

    (74 )  

(0.2

)

Net income (loss)   $ 6,835  

7.2

  $ (13,909 )  

(34.5

)

                 
Income (loss) per common share:                
Basic   $ 0.44       $ (0.93 )    
Diluted   $ 0.42       $ (0.93 )    
Shares used in computing common per share amounts:                
Basic     15,398,406         14,999,786      
Diluted     16,111,587         14,999,756      

(1) Selected statement of operations data expressed as a percentage of total revenues, except cost of merchandise sold - retail, cost of merchandise sold - commercial and cost of merchandise sold - international franchising that are expressed as a percentage of net retail sales, commercial revenue and international franchising, respectively. Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales, commercial revenue or international franchising and immaterial rounding.

 
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations
(dollars in thousands, except share and per share data)
                 
   

26 Weeks
Ended
July 31,
2021

 

% of Total
Revenues (1)

 

26 Weeks
Ended
August 1,
2020

 

% of Total
Revenues (1)

Revenues:  

 

     

 

   
Net retail sales  

$180,501

 

96.8

 

$84,986

 

97.7

Commercial revenue  

5,055

 

2.7

 

1,198

 

1.4

International franchising  

865

 

0.5

 

793

 

0.9

Total revenues  

186,421

 

100.0

 

86,977

 

100.0

Costs and expenses:  

 

     

 

   
Cost of merchandise sold - retail (1)  

84,770

 

47.0

 

63,585

 

74.8

Store asset impairment (2)  

 

0.0

 

6,882

 

8.1

Cost of merchandise sold - commercial (1)  

2,190

 

43.3

 

527

 

44.0

Cost of merchandise sold - international franchising (1)  

633

 

73.2

 

385

 

48.5

Total cost of merchandise sold  

87,593

 

47.0

 

71,379

 

82.1

Consolidated gross profit  

98,828

 

53.0

 

15,598

 

17.9

   

 

     

 

   
Selling, general and administrative expense  

76,161

 

40.9

 

48,241

 

55.5

Interest expense, net  

13

 

0.0

 

4

 

0.0

Income (loss) before income taxes  

22,654

 

12.2

 

(32,647)

 

(37.5)

Income tax expense  

5,439

 

2.9

 

2,466

 

2.8

Net income (loss)  

$17,215

 

9.2

 

$(35,113)

 

(40.4)

                 
Income (loss) per common share:                
Basic  

$1.13

     

$(2.35)

   
Diluted  

$1.08

     

$(2.35)

   
Shares used in computing common per share amounts:                
Basic  

15,230,215

     

14,936,541

   
Diluted  

15,958,520

     

14,936,541

   

(1)Selected statement of operations data expressed as a percentage of total revenues, except cost of merchandise sold - retail, cost of merchandise sold - commercial and cost of merchandise sold - international franchising that are expressed as a percentage of net retail sales, commercial revenue and international franchising, respectively. Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales, commercial revenue or international franchising and immaterial rounding.

(2)Due to the charges primarily in the 26 weeks ended August 1, 2020, a separate line item was disclosed and expressed as a percentage of net retail sales.

 
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(dollars in thousands, except per share data)
             
    July 31,
2021
  January 30,
2021
  August 1,
2020
ASSETS
Current assets:            
Cash, cash equivalents and restricted cash  

$

51,136

 

 

$

34,840

 

 

$

25,274

 

Inventories, net  

 

47,342

 

 

 

46,947

 

 

 

55,509

 

Receivables, net  

 

8,648

 

 

 

8,295

 

 

 

6,314

 

Prepaid expenses and other current assets  

 

8,841

 

 

 

10,111

 

 

 

5,400

 

Total current assets  

 

115,967

 

 

 

100,193

 

 

 

92,497

 

             
Operating lease right-of-use asset  

 

93,087

 

 

 

104,825

 

 

 

114,709

 

Property and equipment, net  

 

48,161

 

 

 

52,973

 

 

 

58,085

 

Other assets, net  

 

7,060

 

 

 

3,381

 

 

 

2,972

 

Total Assets  

$

264,275

 

 

$

261,372

 

 

$

268,263

 

             
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:            
Accounts payable  

$

16,028

 

 

$

17,901

 

 

$

23,267

 

Accrued expenses  

 

20,972

 

 

 

17,551

 

 

 

15,911

 

Operating lease liability short term  

 

28,019

 

 

 

32,402

 

 

 

39,917

 

Gift cards and customer deposits  

 

18,096

 

 

 

19,029

 

 

 

17,988

 

Deferred revenue and other  

 

2,723

 

 

 

2,445

 

 

 

2,659

 

Total current liabilities  

 

85,838

 

 

 

89,328

 

 

 

99,742

 

             
Operating lease liability long term  

 

89,883

 

 

 

101,462

 

 

 

111,640

 

Deferred franchise revenue  

 

847

 

 

 

920

 

 

 

916

 

Other liabilities  

 

2,572

 

 

 

2,354

 

 

 

1,430

 

             
Stockholders' equity:            
Common stock, par value $0.01 per share  

 

163

 

 

 

159

 

 

 

156

 

Additional paid-in capital  

 

73,394

 

 

 

72,822

 

 

 

71,906

 

Accumulated other comprehensive loss  

 

(12,579

)

 

 

(12,615

)

 

 

(12,339

)

Retained earnings/(deficit)  

 

24,157

 

 

 

6,942

 

 

 

(5,188

)

Total stockholders' equity  

 

85,135

 

 

 

67,308

 

 

 

54,535

 

Total Liabilities and Stockholders' Equity  

$

264,275

 

 

$

261,372

 

 

$

268,263

 

 
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
Unaudited Selected Financial and Store Data
(dollars in thousands)
                   
   

13 Weeks
Ended
July 31,
2021

 

13 Weeks
Ended
August 1,
2020

   

26 Weeks
Ended
July 31,
2021

 

26 Weeks
Ended
August 1,
2020

                   
Other financial data:                  
                   
Retail gross margin ($) (1)  

$

48,612

 

 

$

9,106

 

   

$

95,731

 

 

$

21,401

 

Retail gross margin (%) (1)  

 

53.3

%

 

 

23.1

%

   

 

53.0

%

 

 

25.2

%

Capital expenditures (2)  

$

1,062

 

 

$

529

 

   

$

1,553

 

 

$

3,378

 

Depreciation and amortization  

$

2,993

 

 

$

3,254

 

   

$

6,120

 

 

$

6,711

 

                   
Store data (3):                  
Number of corporately-managed retail locations at end of period                  
North America            

 

305

 

 

 

307

 

Europe            

 

47

 

 

 

51

 

Asia            

 

 

 

 

1

 

Total corporately-managed retail locations            

 

352

 

 

 

359

 

                   
Number of franchised stores at end of period            

 

74

 

 

 

78

 

                   
Corporately-managed store square footage at end of period (4)                  
North America            

 

716,702

 

 

 

712,350

 

Europe            

 

70,371

 

 

 

76,173

 

Asia            

 

 

 

 

1,750

 

Total square footage            

 

787,073

 

 

 

790,273

 

(1) Retail gross margin represents net retail sales less cost of merchandise sold - retail. Retail gross margin percentage represents retail gross margin divided by net retail sales. Store impairment is excluded from retail gross margin.

(2) Capital expenditures represents cash paid for property, equipment, and other assets.

(3) Excludes e-commerce. North American stores are located in the United States and Canada. In Europe, stores are located in the United Kingdom and Ireland. Seasonal locations not included in store count.

(4) Square footage for stores located in North America is leased square footage. Square footage for stores located in Europe is estimated selling square footage. Seasonal locations not included in the store count.

 
* Non-GAAP Financial Measures            
             
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Results
(dollars in thousands, except per share data)
             
             
    13 Weeks
Ended
July 31,
2021
  13 Weeks
Ended
August 1,
2020
  13 Weeks
Ended
August 3,
2019
Income (loss) before income taxes (pre-tax)  

$

9,473

 

 

$

(13,983

)

 

$

(742

)

Income (loss) before income tax adjustments:            
United Kingdom Lockdown Business & Restart Grants (1)  

 

32

 

 

 

-

 

 

 

-

 

COVID-19 activity (2)  

 

35

 

 

 

100

 

 

 

-

 

Impairment and bad debt (3)  

 

(56

)

 

 

2,163

 

 

 

-

 

Foreign exchange (gains) losses (4)  

 

48

 

 

 

(581

)

 

 

1,143

 

Adjusted income (loss) before income taxes (adjusted pre-tax)  

 

9,532

 

 

 

(12,301

)

 

 

401

 

             
             
Income tax (expense) benefit  

 

(2,638

)

 

 

74

 

 

 

(482

)

Tax adjustments:            
Income tax impact: adjustments (5)  

 

-

 

 

 

-

 

 

 

(240

)

Adjusted income tax (expense) benefit  

 

(2,638

)

 

 

74

 

 

 

(722

)

             
Net income (loss)  

 

6,835

 

 

 

(13,909

)

 

 

(1,224

)

Adjustments  

 

59

 

 

 

1,682

 

 

 

903

 

Adjusted net income (loss)  

$

6,894

 

 

$

(12,227

)

 

$

(321

)

             
             
             
Net income (loss) per diluted share (EPS)  

$

0.42

 

 

$

(0.93

)

 

$

(0.08

)

             
Adjusted net income (loss) per diluted share (adjusted EPS)  

$

0.43

 

 

$

(0.82

)

 

$

(0.02

)

(1) Represents the adjustment business and restart grants received from the United Kingdom government for business in the retail, hospitality and leisure sectors. These grants were provided on a per-property basis to support businesses through the latest lockdown restrictions as a result of the COVID-19 pandemic and to resume business when restrictions were eased.

(2) Represents COVID-19 related expenses at our stores, warehouse, and headquarters.

(3) Represents non-cash adjustments including asset impairment charges related to store fixed assets and right-of-use operating lease assets and bad debt expense or recoveries in the 13 weeks ending July 31, 2021 and August 1, 2020.

(4) Represents the consolidated impact of foreign exchange rates on the re-measurement of balance sheet items not denominated in functional currency recorded under the provisions of U.S. GAAP. This does not include any impact on margin associated with the translation of revenues or the foreign subsidiaries' purchase of inventory in U.S. dollars.

(5) As a result of the Company's full, global valuation allowance, the Company cannot realize an income tax benefit on these adjustments for the second quarters ending July 31, 2021 and August 1, 2020.

 
Reconciliation of GAAP to Non-GAAP Results
(dollars in thousands, except per share data)
             
    26 Weeks
Ended
July 31,
2021
  26 Weeks
Ended
August 1,
2020
  26 Weeks
Ended
August 3,
2019
Income (loss) before income taxes (pre-tax)  

$

22,654

 

 

$

(32,647

)

 

$

1,668

 

Income (loss) before income tax adjustments:            
United Kingdom Lockdown Business & Restart Grants (1)  

 

(852

)

 

 

-

 

 

 

-

 

COVID-19 activity (2)  

 

46

 

 

 

120

 

 

 

-

 

Impairment and bad debt (3)  

 

112

 

 

 

8,311

 

 

 

(456

)

Foreign exchange (gains) losses (4)  

 

(147

)

 

 

265

 

 

 

1,117

 

Adjusted income (loss) before income taxes (adjusted pre-tax)  

 

21,813

 

 

 

(23,951

)

 

 

2,329

 

             
Income tax (expense) benefit  

 

(5,439

)

 

 

(2,466

)

 

 

(1,696

)

Tax adjustments:            
Income tax impact: adjustments (5)  

 

-

 

 

 

-

 

 

 

(139

)

Income tax impact: CARES Act (6)  

 

-

 

 

 

(773

)

 

 

-

 

Valuation allowance (7)  

 

-

 

 

 

3,272

 

 

 

-

 

Adjusted income tax (expense) benefit  

 

(5,439

)

 

 

33

 

 

 

(1,835

)

             
Net income (loss)  

 

17,215

 

 

 

(35,113

)

 

 

(28

)

Adjustments  

 

(841

)

 

 

11,195

 

 

 

522

 

Adjusted net income (loss)  

$

16,374

 

 

$

(23,918

)

 

$

494

 

             
Net income (loss) per diluted share (EPS)  

$

1.08

 

 

$

(2.35

)

 

$

(0.00

)

             
Adjusted net income (loss) per diluted share (adjusted EPS)  

$

1.03

 

 

$

(1.60

)

 

$

0.03

 

(1) Represents the business and restart grants received from the United Kingdom government for business in the retail, hospitality and leisure sectors. These grants were provided on a per-property basis to support businesses through the latest lockdown restrictions as a result of the COVID-19 pandemic and to resume business when restrictions were eased.

(2) Represents COVID-19 related expenses at our stores, warehouse, and headquarters.

(3) Represents non-cash adjustments including asset impairment charges related to store fixed assets and right-of-use operating lease assets and bad debt expense or recoveries in the 13 and 26 weeks ending July 31, 2021 and August 1, 2020, and the 26 weeks ending August 3, 2019

(4) Represents the consolidated impact of foreign exchange rates on the re-measurement of balance sheet items not denominated in functional currency recorded under the provisions of U.S. GAAP. This does not include any impact on margin associated with the translation of revenues or the foreign subsidiaries' purchase of inventory in U.S. dollars.

(5) As a result of the Company's full, global valuation allowance, the Company cannot realize an income tax benefit on these adjustments for the year-to-date periods ending July 31, 2021 and August 1, 2020.

(6) Represents the impact of the technical correction related to qualified leasehold improvements resulting from the CARES Act occuring in the first quarter of fiscal 2020

(7) Represents the valuation allowance recorded on its net deferred tax assets in North America in the first quarter of fiscal 2020.

 
Reconciliation of GAAP to Non-GAAP figures
(dollars in thousands)
             
    13 Weeks
Ended
July 31,
2021
  13 Weeks
Ended
August 1,
2020
  13 Weeks
Ended
August 3,
2019
Income (loss) before income taxes (pre-tax)  

$

9,473

 

 

$

(13,983

)

 

$

(742

)

Interest expense, net  

 

8

 

 

 

7

 

 

 

(7

)

Depreciation and amortization expense  

 

2,993

 

 

 

3,254

 

 

 

3,286

 

Earnings (loss) before interest, taxes, depreciation and amortization (EBITDA)  

$

12,474

 

 

$

(10,722

)

 

$

2,537

 

Adjustments  

 

59

 

 

 

1,682

 

 

 

1,143

 

Adjusted earnings (loss) before interest, taxes, depreciation and amortization (adjusted EBITDA)  

$

12,533

 

 

$

(9,040

)

 

$

3,680

 

             
    26 Weeks
Ended
July 31,
2021
  26 Weeks
Ended
August 1,
2020
  26 Weeks
Ended
August 3,
2019
Income (loss) before income taxes (pre-tax)  

$

22,654

 

 

$

(32,647

)

 

$

1,668

 

Interest expense, net  

 

13

 

 

 

4

 

 

 

14

 

Depreciation and amortization expense  

 

6,120

 

 

 

6,711

 

 

 

8,138

 

Earnings (loss) before interest, taxes, depreciation and amortization (EBITDA)  

$

28,787

 

 

$

(25,932

)

 

$

9,820

 

Adjustments  

 

(841

)

 

 

8,696

 

 

 

661

 

Adjusted earnings (loss) before interest, taxes, depreciation and amortization (adjusted EBITDA)  

$

27,946

 

 

$

(17,236

)

 

$

10,481

 

Reconciliation of GAAP to Non-GAAP figures        
(dollars in millions)        
         
    Forecasted
2021
  Actuals
2019
Income before income taxes (pre-tax)   $32 - $36  

$1.6

Interest expense, net  

-

 

-

Earnings before interest and taxes (EBIT)   $32 - $36  

$1.6

         
Depreciation and amortization expense  

13 - 14

 

13.7

Earnings before interest, taxes, depreciation and amortization (EBITDA)   $45 - $50  

$15.3

SOURCE Build-A-Bear

###

Comments:

comments powered by Disqus
Share This Page

Subscribe to Our Newsletters