KIDPIK Reports Second Quarter 2022 Results


NEW YORK–(BUSINESS WIRE)–Kidpik Corp. (NASDAQ: PIK) (“KIDPIK” or the “Company”), an online clothing subscription-based e-commerce company, today reported its financial results for the second quarter ended July 2, 2022.

Second Quarter 2022 Highlights:

  • Revenue, net: was $3.8 million, a year over year decrease of 33.4%
  • Gross margin: was 61.0%, a year over year increase of 70 basis points from 60.3% in the second quarter of 2021
  • Shipped items: were 354,000 items, compared to 579,000 shipped items in the second quarter of 2021
  • Average shipment keep rate: of 69.2%, compared to 69.4% in the second quarter of 2021
  • Net Loss: was $1.6 million or $0.21 loss per share
  • Adjusted EBITDA: was a loss of $1.1 million compared to a loss of $1.2 million in the second quarter of 2021 (see also “Non-GAAP Financial Measures,” below)

“New customer revenue and conversion rates increased over the past two months, and we have seen our active subscriber base increase over the past month. KIDPIK’s second quarter results fell below our expectations due to continued weakness in new customer acquisition, partly due to a decline in industry-wide consumer confidence,” said Ezra Dabah, CEO of KIDPIK.

“As we previously mentioned, the rate of our new customer acquisition has been impacted by privacy policies changes across social media. To address this challenge, we’ve expanded our brand ambassador program, and are focused on our search platform strategy, leveraging our robust database and other channels. Last week we introduced KIDPIK Baby, adding sizes 12 and 18 months to our existing product offerings, which presents growth opportunities among existing and new subscribers. Additionally, we have re-launched our website, creating a streamlined shopping experience and an elevated brand image for the back-to-school season,” concluded Dabah.

Revenue by Subscription (For the 13 weeks ended July 2, 2022)

Active Subscriptions (recurring boxes): decreased by 31.6% to $2.7 million

New Subscriptions (first boxes): decreased by 66.1% to $0.3 million

Total Subscriptions: decreased by 38.4% to $3.0 million or 78.8% of total revenue

Balance Sheet and Cash Flow

  • Cash at the end of the second quarter totaled $2.5 million compared to $8.4 million as of 1/01/2022.
  • Net cash used in operating activities for the 26 weeks ended July 2, 2022, was $4.8 million compared to $3.8 million of cash used in operating activities in the comparable period in 2021.

Earnings Call Information:

Today at 4:30pm ET, the company will host a live teleconference call that is accessible over the internet at the company’s website, https://investor.kidpik.com and additionally by dialing 1-844-825-9789 or 412-317-5180 for international callers. The conference ID is 10170361.

A replay of the conference call will be available approximately two hours after the conclusion of the call on the investor relations section of the KIDPIK website at https://investor.kidpik.com or by dialing 1-844-512-2921, or 1-412-317-6671, internationally, with the Replay Pin Number 10170361. The replay will be available until August 23, 2022.

About Kidpik Corp.

Founded in 2016, KIDPIK (NASDAQ:PIK) is an online clothing subscription box for kids, offering mix & match, expertly styled outfits that are curated based on each member’s style preferences. KIDPIK delivers a surprise box monthly or seasonally, providing an effortless shopping experience for parents and a fun discovery for kids. Each seasonal collection is designed in-house by a team with decades of experience designing childrenswear. KIDPIK combines the expertise of fashion stylists with proprietary data and technology to translate kids’ unique style preferences into surprise boxes of curated outfits. We also sell our branded clothing and footwear through our e-commerce website, shop.kidpik.com. For more information, visit www.kidpik.com.

Non-GAAP Financial Measures

We report our financial results in accordance with generally accepted accounting principles in the United States (“GAAP”). However, management believes that certain non-GAAP financial measures provide users of our financial information with additional useful information in evaluating our performance. We believe that adjusted EBITDA is frequently used by investors and securities analysts in their evaluations of companies, and that this supplemental measure facilitates comparisons between companies. This non-GAAP financial measure may be different than similarly titled measures used by other companies.

Our non-GAAP financial measure should not be considered in isolation from, or as substitutes for, financial information prepared in accordance with GAAP. Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

  • Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements;
  • Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
  • Adjusted EBITDA does not consider the potentially dilutive impact of equity-based compensation;
  • Adjusted EBITDA does not reflect tax payments that may represent a reduction in cash available to us;
  • Adjusted EBITDA does not reflect certain non-routine items that may represent a reduction in cash available to us; and
  • Other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure.

We compensate for these limitations by providing a reconciliation of this non-GAAP measure to the most comparable GAAP measure. We encourage investors and others to review our business, results of operations, and financial information in their entirety, not to rely on any single financial measure, and to view this non-GAAP measure in conjunction with the most directly comparable GAAP financial measure. For more information on these non-GAAP financial measure, please see the section titled “Unaudited Reconciliation of Net Loss to Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)”, included at the end of this release.

Forward-Looking Statements

This press release may contain statements that constitute “forward-looking statements” within the federal securities laws, including The Private Securities Litigation Reform Act of 1995, which provide a safe-harbor for forward-looking statements. In particular, when used in the preceding discussion, the words “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” “likely,” “will,” “would” and variations of these terms and similar expressions, or the negative of these terms or similar expressions are intended to identify forward-looking statements within the meaning of such laws, and are subject to the safe harbor created by such applicable laws. Any statements made in this news release other than those of historical fact, about an action, event or development, are forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors, which may cause the results of KIDPIK to be materially different than those expressed or implied in such statements. The forward-looking statements may include projections and estimates of KIDPIK’s corporate strategies, future operations and plans, including the costs thereof. We have based these forward-looking statements on our current expectations and assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate under the circumstances. However, whether actual results and developments will conform with our expectations and predictions is subject to a number of risks and uncertainties, including our history of losses, our ability to achieve profitability, our potential need for additional funding and the availability and terms of such funding; our ability to execute our growth strategy and scale our operations and risks associated with such growth, our ability to maintain current members and customers and grow our members and customers; risks associated with the effect of the COVID-19 pandemic, and governmental responses thereto on our operations, those of our vendors, our customers and members and the economy in general; risks associated with our supply chain and third-party service providers, interruptions in the supply of raw materials and merchandise, increased costs of raw materials, products and shipping costs due to inflation, disruptions at our warehouse facility and/or of our data or information services, issues affecting our shipping providers, and disruptions to the internet, any of which may have a material adverse effect on our operations; risks that effect our ability to successfully market our products to key demographics; the effect of data security breaches, malicious code and/or hackers; increased competition and our ability to maintain and strengthen our brand name; changes in consumer tastes and preferences and changing fashion trends; material changes and/or terminations of our relationships with key vendors; significant product returns from customers, excess inventory and our ability to manage our inventory; the effect of trade restrictions and tariffs, increased costs associated therewith and/or decreased availability of products; our ability to innovate, expand our offerings and compete against competitors which may have greater resources; certain anti-dilutive, drag-along and tag-along rights which may be deemed to be held by a former minority stockholder; our significant reliance on related party transactions and loans; the fact that our Chief Executive Officer has majority voting control over the Company; if the use of “cookie” tracking technologies is further restricted, regulated, or blocked, or if changes in technology cause cookies to become less reliable or acceptable as a means of tracking consumer behavior, the amount or accuracy of internet user information would decrease, which could harm our business and operating results; our ability to comply with the covenants of our loan and lending agreements and future loan covenants, and the fact that our lending facilities are secured by substantially all of our assets; our ability to prevent credit card and payment fraud; the risk of unauthorized access to confidential information; our ability to protect our intellectual property and trade secrets, claims from third-parties that we have violated their intellectual property or trade secrets and potential lawsuits in connection therewith; our ability to comply with changing regulations and laws, penalties associated with any non-compliance (inadvertent or otherwise), the effect of new laws or regulations, our ability to comply with such new laws or regulations, changes in tax rates; our reliance and retention of our current management; the outcome of future lawsuits, litigation, regulatory matters or claims; the fact that we have a limited operating history; the effect of future acquisitions on our operations and expenses; our significant indebtedness; and others that are included from time to time in filings made by KIDPIK with the Securities and Exchange Commission, many of which are beyond our control, including, but not limited to, in the “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” sections in its Form 10-Ks and Form 10-Qs and in its Form 8-Ks, which it has filed, and files from time to time, with the U.S. Securities and Exchange Commission. These reports are available at www.sec.gov. The Company cautions that the foregoing list of important factors is not complete. All subsequent written and oral forward-looking statements attributable to the Company or any person acting on behalf of the Company are expressly qualified in their entirety by the cautionary statements referenced above. Other unknown or unpredictable factors also could have material adverse effects on KIDPIK’s future results and/or could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements. The forward-looking statements included in this press release are made only as of the date hereof. KIDPIK cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws and take no obligation to update or correct information prepared by third parties that is not paid for by the Company. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.

Kidpik Corp.

Condensed Interim Statements of Operations

(Unaudited)

 

 

For the 13 weeks ended

 

For the 26 weeks ended

 

 

July 2,

2022

 

July 3,

2021

 

July 2,

2022

 

July 3,

2021

Revenues, net

 

$

3,774,668

 

 

$

5,667,947

 

 

$

8,100,665

 

 

$

10,988,480

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

1,473,380

 

 

 

2,249,475

 

 

 

3,207,294

 

 

 

4,331,677

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

2,301,288

 

 

 

3,418,472

 

 

 

4,893,371

 

 

 

6,656,803

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

Shipping and handling

 

 

959,141

 

 

 

1,557,823

 

 

 

2,091,225

 

 

 

3,092,276

 

Payroll and related costs

 

 

1,346,744

 

 

 

972,111

 

 

 

2,945,980

 

 

 

1,930,752

 

General and administrative

 

 

1,552,890

 

 

 

2,076,850

 

 

 

3,483,783

 

 

 

4,148,900

 

Depreciation and amortization

 

 

6,654

 

 

 

6,408

 

 

 

12,319

 

 

 

16,129

 

Total operating expenses

 

 

3,865,429

 

 

 

4,613,192

 

 

 

8,533,307

 

 

 

9,188,057

 

Operating loss

 

 

(1,564,141

)

 

 

(1,194,720

)

 

 

(3,639,936

)

 

 

(2,531,254

)

Other expenses

 

 

 

 

 

 

 

 

Interest expense

 

 

7,925

 

 

 

194,182

 

 

 

29,600

 

 

 

354,809

 

Other (income) expense

 

 

 

 

 

12,991

 

 

 

(286,795

)

 

 

13,307

 

Total other (income) expenses

 

 

7,925

 

 

 

207,173

 

 

 

(257,195

)

 

 

368,116

 

 

 

 

 

 

 

 

 

 

Loss before provision for income taxes

 

 

(1,572,066

)

 

 

(1,401,893

)

 

 

(3,382,741

)

 

 

(2,899,370

)

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

 

 

 

825

 

 

 

 

 

 

1,332

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(1,572,066

)

 

$

(1,402,718

)

 

$

(3,382,741

)

 

$

(2,900,702

)

 

 

 

 

 

 

 

 

 

Net loss per share attributable to common stockholders:

 

 

 

 

 

 

 

 

Basic

 

 

(0.21

)

 

 

(0.26

)

 

 

(0.44

)

 

 

(0.56

)

Diluted

 

 

(0.21

)

 

 

(0.26

)

 

 

(0.44

)

 

 

(0.56

)

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

7,636,493

 

 

 

5,325,570

 

 

 

7,655,359

 

 

 

5,199,816

 

Diluted

 

 

7,636,493

 

 

 

5,325,570

 

 

 

7,655,359

 

 

 

5,199,816

 

Kidpik Corp.

Condensed Interim Balance Sheets

 

 

 

July 2, 2022

 

January 1, 2022

 

 

(Unaudited)

 

 

Assets

 

 

 

 

Current assets

 

 

 

 

Cash

 

$

2,465,831

 

 

$

8,415,797

 

Restricted cash

 

 

4,445

 

 

 

4,703

 

Accounts receivable

 

 

171,176

 

 

 

342,274

 

Inventory

 

 

12,799,430

 

 

 

11,618,597

 

Prepaid expenses and other current assets

 

 

1,669,341

 

 

 

1,726,516

 

Total current assets

 

 

17,110,223

 

 

 

22,107,887

 

 

 

 

 

 

Leasehold improvements and equipment, net

 

 

65,966

 

 

 

46,968

 

Operating lease right-of-use assets

 

 

1,738,225

 

 

 

 

Total assets

 

$

18,914,414

 

 

$

22,154,855

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

Accounts payable

 

$

1,499,293

 

 

$

2,560,361

 

Accounts payable, related party

 

 

783,955

 

 

 

913,708

 

Accrued expenses and other current liabilities

 

 

455,594

 

 

 

800,972

 

Advance payable

 

 

 

 

 

932,155

 

Operating lease liabilities, current

 

 

488,590

 

 

 

 

Short-term debt, related party

 

 

2,050,000

 

 

 

2,200,000

 

Total current liabilities

 

 

5,277,432

 

 

 

7,407,196

 

 

 

 

 

 

Operating lease liabilities, net of current portion

 

 

1,254,668

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

6,532,100

 

 

 

7,407,196

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

Preferred stock (par value $0.001, 25,000,000 shares authorized, of which no shares are issued and outstanding as of July 2, 2022 and January 1, 2022)

 

 

 

 

 

 

Common stock (par value $0.001, 75,000,000 shares authorized, of which 7,688,194 and 7,617,834 shares are issued and outstanding as of July 2, 2022 and January 1, 2022)

 

 

7,688

 

 

 

7,618

 

Additional paid-in capital

 

 

49,676,551

 

 

 

48,659,225

 

Accumulated deficit

 

 

(37,301,925

)

 

 

(33,919,184

)

Total stockholders’ equity

 

 

12,382,314

 

 

 

14,747,659

 

Total liabilities and stockholders’ equity

 

$

18,914,414

 

 

$

22,154,855

 

Kidpik Corp.

Condensed Interim Statements of Cash Flows

(Unaudited)

 

 

 

26 Weeks Ended

 

 

July 2, 2022

 

July 3, 2021

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Net loss

 

$

(3,382,741

)

 

$

(2,900,702

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

Depreciation and amortization

 

 

12,319

 

 

 

16,129

 

Amortization of debt issuance costs

 

 

 

 

 

29,377

 

Equity-based compensation

 

 

1,051,088

 

 

 

 

Bad debt expense

 

 

241,057

 

 

 

423,189

 

Changes in operating assets and liabilities:

 

 

 

 

Accounts receivable

 

 

(69,959

)

 

 

(374,497

)

Inventory

 

 

(1,180,833

)

 

 

(976,185

)

Prepaid expenses and other current assets

 

 

57,175

 

 

 

(55,457

)

Operating lease right-of-use assets and liabilities

 

 

5,033

 

 

 

 

Accounts payable

 

 

(1,061,068

)

 

 

(495,910

)

Accounts payable, related parties

 

 

(129,753

)

 

 

418,356

 

Accrued expenses and other current liabilities

 

 

(345,378

)

 

 

104,638

 

Net cash used in operating activities

 

 

(4,803,060

)

 

 

(3,811,062

)

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Purchases of leasehold improvements and equipment

 

 

(31,317

)

 

 

 

Net cash used in investing activities

 

 

(31,317

)

 

 

 

Cash flows from financing activities

 

 

 

 

Proceeds from issuance of long-term debt from related party

 

 

 

 

 

2,100,000

 

Proceeds from issuance of common stock

 

 

 

 

 

500,000

 

Cash used to settle net share equity awards

 

 

(33,692

)

 

 

Net proceeds from line of credit

 

 

 

 

 

323,723

 

Net proceeds (repayments) from advance payable

 

 

(932,155

)

 

 

536,033

 

Net proceeds (repayments) from loan payable

 

 

(150,000

)

 

 

400,000

 

Net cash provided by (used in) financing activities

 

 

(1,115,847

)

 

 

3,859,756

 

Net (decrease)/increase in cash and restricted cash

 

 

(5,950,224

)

 

 

48,694

 

 

 

 

 

 

Cash and restricted cash, beginning of period

 

 

8,420,500

 

 

 

685,296

 

Cash and restricted cash, end of period

 

$

2,470,276

 

 

$

733,990

 

 

 

 

 

 

Reconciliation of cash and restricted cash:

 

 

 

 

Cash

 

$

2,465,831

 

 

$

199,291

 

Restricted cash

 

 

4,445

 

 

 

534,699

 

$

2,470,276

$

733,990

Supplemental disclosure of cash flow data:

 

 

 

 

Interest paid

 

$

20,577

 

 

$

297,158

 

Taxes paid

 

$

 

 

$

1,332

 

Supplemental disclosure of non-cash data:

 

 

 

 

Record right-of use asset and operating lease liabilities

 

$

1,857,925

 

 

 

 

Conversion of shareholder debt

 

$

 

 

$

2,000,000

 

RESULTS OF OPERATIONS

The Company’s revenue, net is disaggregated based on the following categories:

 

 

For the 13 weeks ended

 

 

For the 26 weeks ended

 

 

July 2, 2022

 

 

July 3, 2021

 

 

July 2, 2022

 

 

July 3, 2021

Subscription boxes

 

$

2,974,550

 

 

$

4,832,672

 

 

$

6,458,401

 

 

$

9,417,285

Amazon sales

 

 

559,077

 

 

 

716,617

 

 

 

1,108,577

 

 

 

1,324,866

Online website sales

 

 

241,041

 

 

 

118,658

 

 

 

533,687

 

 

 

246,329

Total revenue

 

$

3,774,668

 

$

5,667,947

 

$

8,100,665

 

 

$

10,988,480

Gross Margin

Gross profit is equal to our net sales (revenues, net) less cost of goods sold. Gross profit as a percentage of our net sales is referred to as gross margin. Cost of sales consists of the purchase price of merchandise sold to customers and includes import duties and other taxes, freight in, defective merchandise returned from customers, receiving costs, inventory write-offs, and other miscellaneous shrinkage.

 

 

For the 13 weeks ended

 

For the 26 weeks ended

 

 

July 2, 2022

 

July 3, 2021

 

July 2, 2022

 

July 3, 2021

 

 

 

 

 

 

 

 

 

Gross margin

 

 

61.0

%

 

 

60.3

%

 

 

60.4

%

 

 

60.6

%

 

Shipped Items

We define shipped items as the total number of items shipped in a given period to our customers through our active subscription, Amazon and online website sales.

 

 

For the 13 weeks ended

 

 

For the 26 weeks ended

 

 

July 2, 2022

 

 

July 3, 2021

 

 

July 2, 2022

 

 

July 3, 2021

 

 

 

 

 

 

 

 

 

 

 

Shipped Items (In thousands)

 

 

354

 

579

 

 

 

725

 

 

 

1,122

Average Shipment Keep Rate

Average shipment keep rate is calculated as the total number of items kept by our customers divided by total number of shipped items in a given period.

 

 

For the 13 weeks ended

 

For the 26 weeks ended

 

 

July 2, 2022

 

 

July 3, 2021

 

July 2, 2022

 

July 3, 2021

 

 

 

 

 

 

 

 

 

 

Average Shipment Keep Rate

 

 

69.2%

 

69.4%

 

 

69.8%

 

 

68.6%

 

Revenue by Channel

 

13 weeks ended

July 2, 2022

13 weeks ended

July 3, 2021

Change

($)

Change

(%)

Revenue by channel

 

 

 

Subscription boxes

$

2,974,550

$

4,832,672

$

(1,858,122

)

(38.4

)%

Amazon sales

 

559,077

 

716,617

(157,540

)

(22.0

)%

Online website sales

 

241,041

 

118,658

122,383

103.1

%

Total revenue

$

3,774,668

$

5,667,947

$

(1,893,279

)

(33.4

)%

 

 

26 weeks ended

July 2, 2022

26 weeks ended

July 3, 2021

Change

($)

Change

(%)

Revenue by channel

 

 

 

 

Subscription boxes

$

6,458,401

$

9,417,285

$

(2,958,884

)

(31.4

)%

Amazon sales

 

1,108,577

 

1,324,866

 

(216,289

)

(16.3

)%

Online website sales

 

533,687

 

246,329

 

287,358

 

116.7

%

Total revenue

$

8,100,665

$

10,988,480

$

(2,887,815

)

(26.3

)%

 

Subscription Boxes Revenue

 

 

13 weeks ended

July 2, 2022

 

 

13 weeks ended

July 3, 2021

 

 

Change

($)

 

Change

(%)

Subscription boxes revenue from

 

 

 

 

 

 

 

 

 

 

Active subscriptions – recurring boxes

 

$

2,650,324

 

 

$

3,875,803

 

 

$

(1,225,479

)

 

(31.6

)%

New subscriptions – first box

 

 

324,226

 

 

 

956,869

 

 

 

(632,643

)

 

(66.1

)%

Total subscription boxes revenue

 

$

2,974,550

 

 

$

4,832,672

 

 

$

(1,858,122

)

 

(38.4

)%

 

 

26 weeks ended

July 2, 2022

 

 

26 weeks ended

July 3, 2021

 

 

Change

($)

 

Change

(%)

Subscription boxes revenue from

 

 

 

 

 

 

 

 

 

 

Active subscriptions – recurring boxes

 

$

5,786,892

 

 

$

7,609,525

 

 

$

(1,822,633

)

 

(24.0

)%

New subscriptions – first box

 

 

671,509

 

 

 

1,807,760

 

 

 

(1,136,251

)

 

(62.9

)%

Total subscription boxes revenue

 

$

6,458,401

 

 

$

9,417,285

 

 

$

(2,958,884

)

 

(31.4

)%

Revenue by Product Line

 

 

13 weeks ended

July 2, 2022

 

 

13 weeks ended

July 3, 2021

 

 

Change

($)

 

Change

(%)

Revenue by product line

 

 

 

 

 

 

 

 

 

 

 

Girls’ apparel

 

$

2,762,669

 

 

$

4,274,890

 

 

$

(1,512,221

)

 

 

(35.4

)%

Boys’ apparel

 

821,650

 

 

 

1,099,437

 

 

 

(277,787

)

 

 

(25.3

)%

Toddlers’ apparel

 

 

190,349

 

 

 

293,620

 

 

 

(103,271

)

 

 

(35.2

)%

Total revenue

 

$

3,774,668

 

 

$

5,667,947

 

 

$

(1,893,279

)

 

 

(33.4

)%

 

 

26 weeks ended

July 2, 2022

 

 

26 weeks ended

July 3, 2021

 

 

Change

($)

 

Change

(%)

Revenue by product line

 

 

 

 

 

 

 

 

 

 

Girls’ apparel

 

$

6,019,561

 

 

$

8,457,543

 

 

$

(2,437,982

)

 

(28.8

)%

Boys’ apparel

 

 

1,689,445

 

 

 

2,229,910

 

 

 

(540,465

)

 

(24.2

)%

Toddlers’ apparel

 

 

391,659

 

 

 

301,027

 

 

 

90,632

 

 

30.1

%

Total revenue

 

$

8,100,665

 

 

$

10,988,480

 

 

$

(2,887,815

)

 

(26.3

)%

Adjusted EBITDA

Unaudited Reconciliation of Net Loss to Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)

We define adjusted EBITDA as net loss excluding interest income, other (income) expense, net, provision for income taxes, depreciation and amortization, and equity-based compensation expense. The following table presents a reconciliation of net loss, the most comparable GAAP financial measure, to adjusted EBITDA for each of the periods presented:

 

 

For the 13 weeks ended

 

For the 26 weeks ended

 

 

July 2, 2022

 

July 3, 2021

 

July 2, 2022

 

July 3, 2021

Net loss

 

$

(1,572,066

)

$

(1,402,718

)

 

$

(3,382,741

)

$

(2,900,702

)

Add (deduct)

 

 

 

 

Interest expense

 

 

7,925

 

 

194,182

 

 

 

29,600

 

 

354,809

 

Other (income)/expense

 

 

 

 

12,991

 

 

 

(286,795

)

 

13,307

 

Provision for income taxes

 

 

 

 

825

 

 

 

 

 

1,332

 

Depreciation and amortization

 

 

6,654

 

 

6,408

 

 

 

12,319

 

 

16,129

 

Equity-based compensation

 

 

433,924

 

 

 

 

 

1,051,088

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

(1,123,563

)

$

(1,188,312

)

 

$

(2,576,529

)

$

(2,515,125

)

See also “Non-GAAP Financial Measures”, above.



Source link