Attached files

file filename
EX-99.2 - EX-99.2 - Destination Maternity Corpd245705dex992.htm
8-K - FORM 8-K - Destination Maternity Corpd245705d8k.htm

Exhibit 99.1

DESTINATION MATERNITY REPORTS SECOND QUARTER AND FIRST SIX MONTHS FISCAL 2016 RESULTS

 

    Second quarter GAAP net loss improves 6.5% to $2.5 million compared to net loss of $2.7 million for the second quarter of fiscal 2015

 

    Second quarter Adjusted EBITDA before other charges totals $3.3 million, up 31.1% compared to Adjusted EBITDA before other charges of $2.5 million for the second quarter of fiscal 2015

 

    510 basis point gross margin improvement in second quarter

Moorestown, NJ, August 25, 2016 – Destination Maternity Corporation (NASDAQ: DEST), the world’s leading maternity apparel retailer, today announced financial results for the second quarter and first six months of fiscal 2016 ended July 30, 2016 compared to the second quarter and first six months of fiscal 2015 ended August 1, 2015.

Second Quarter Fiscal 2016 Selected Financial Results (13 weeks ended July 30, 2016)

 

    Comparable sales decreased 2.7%, compared to a 2.0% increase for the second quarter of fiscal 2015;

 

    Gross margin improved 510 basis points to 51.5%, up from 46.4% in the prior year quarter;

 

    SG&A declined $5.0 million to $56.6 million, a decrease of 8.1% from the second quarter of fiscal 2015;

 

    Operating loss improved 22.7% to $3.1 million compared to operating loss of $4.0 million for the second quarter of fiscal 2015. Operating loss in the 2015 second quarter included a one-time pretax cash benefit of $4.1 million ($2.5 million net of tax) from the termination of a store lease;

 

    GAAP net loss improved 6.5% to $2.5 million, or $0.18 per diluted share, compared to net loss of $2.7 million, or $0.20 per diluted share, for the second quarter of fiscal 2015;

 

    Adjusted net loss was $2.0 million, or $0.14 per diluted share, compared to adjusted net loss of $1.7 million, or $0.12 per share for the second quarter of fiscal 2015;

 

    Adjusted EBITDA before other charges was $3.3 million compared to $2.5 million in the prior year quarter, which also included the lease termination cash benefit of $4.1 million referenced above.

Anthony M. Romano, Chief Executive Officer & President stated, “Our second quarter results reflect solid strides toward positioning our brands, business and operating platform for long term success and is encouraging to see as we continue executing on our focused strategy on improving our retail fundamentals. I am pleased to see progress against our strategy result in significant improvement in gross margin, a reduction in SG&A expense, increased adjusted EBITDA and continued optimization of our inventory. While our top line was impacted by reductions in leased department and licensed brand sales and high levels of clearance activity from last year, comparable sales improved sequentially from the first quarter with our focus on single-branded stores continuing to build momentum at A Pea in the Pod and Motherhood Maternity. During the quarter we began to fully utilize our new JDA software tool and are excited by the key insights

 

1


and visibility we have gained to apply to future seasons. We have made great strides in implementing a best in class approach to specialty retail. From the basic operational issues such as switching to a retail fiscal calendar, to the more wide-sweeping changes such as the complete re-work of how we plan, allocate and distribute our product to our retail outlets, we are building a strong foundation to enable us to deliver significant and sustainable growth in fiscal 2017 and beyond.”

Second Quarter Fiscal 2016 Financial Results

 

    Net sales were $106.5 million compared with $119.3 million for the comparable prior year quarter. The decrease was primarily driven by closure of Sears and Gordmans leased department locations, as well as reductions in Kohl’s sales given the planned exit in 2017, and by a decline in comparable sales.

 

    Comparable sales decreased 2.7%, compared to a 2.0% increase for the second quarter of fiscal 2015.

 

    Gross margin for the second quarter of fiscal 2016 was 51.5%, up 510 basis points over the comparable prior year quarter gross margin of 46.4%.

 

    Selling, general and administrative expenses (“SG&A”) for the second quarter of fiscal 2016 decreased 8.1% to $56.6 million, compared to $61.6 million for the second quarter of fiscal 2015. As a percentage of net sales, SG&A deleveraged to 53.1% for the second quarter of fiscal 2016 compared to 51.7% for the second quarter of fiscal 2015.

 

    The Company incurred store closing, asset impairment and asset disposal expense of $0.4 million for the second quarter of fiscal 2016, compared to income of $4.0 million for the second quarter of fiscal 2015. The 2015 period included a one-time pretax cash benefit of $4.1 million from the termination of a store lease.

 

    Other charges during the second quarter of fiscal 2016 were $0.9 million, primarily related to management and organizational changes, as well as charges for a potential business combination, compared to $1.6 million in the second quarter of fiscal 2015, primarily for management and organizational changes and the Company’s facilities relocations.

 

    Adjusted EBITDA before other charges was $3.3 million for the second quarter of fiscal 2016, compared to $2.5 million for the second quarter of fiscal 2015. Adjusted EBITDA before other charges is defined in the financial tables at the end of this press release.

 

    GAAP net loss was $2.5 million, or $0.18 per diluted share, a decrease of 6.5% compared to net loss of $2.7 million, or $0.20 per diluted share, for the second quarter of fiscal 2015.

 

    Adjusted net loss was $2.0 million, or $0.14 per diluted share, compared to adjusted net loss of $1.7 million, or $0.12 per diluted share, for the second quarter of fiscal 2015. For a reconciliation of GAAP to non-GAAP financial information refer to the financial tables at the end of this press release.

First Six Months of Fiscal 2016 Financial Results (26 weeks ended July 30, 2016)

 

    Net sales were $231.0 million compared with $260.9 million for the six months ended August 1, 2015. The decrease in sales was primarily driven by closure of 575 Sears and Gordmans leased departments, a reduction in licensed brand sales and by a decline in comparable sales.

 

2


    Comparable sales decreased 4.2%, which follows an increase of 0.2% for the six months ended August 1, 2015.

 

    Gross margin increased 430 basis points to 52.9% compared to 48.6% for the six months ended August 1, 2015. The year-over-year increase in gross margin is driven by the Company’s tightened inventory management and a shift in business mix to higher margin sales.

 

    SG&A for the first six months of fiscal 2016 declined $10.3 million to $115.4 million, or 50.0% of net sales, compared to $125.7 million, or 48.2% of net sales.

 

    Store closing, asset impairment and asset disposal expense was $1.0 million, compared to income of $2.9 million for the six months ended August 1, 2015, which included the $4.1 million lease termination benefit.

 

    Other charges during the first six months of fiscal 2016 were $1.5 million, primarily related to management and organizational changes, as well as charges for a potential business combination, compared to $3.4 million in the first six months of fiscal 2015, primarily for management and organizational changes and the Company’s facilities relocations.

 

    Adjusted EBITDA before other charges was $16.5 million for the first half of fiscal 2016 compared to $14.5 million for the first half of fiscal 2015.

 

    GAAP net income was $1.5 million, or $0.11 per diluted share, compared to net loss of $0.1 million, or $0.01 per diluted share, for the six months ended August 1, 2015.

 

    Adjusted net income was $2.5 million, or $0.18 per diluted share, compared to adjusted net income of $2.0 million, or $0.15 per diluted share, for the six months ended August 1, 2015.

Other Second Quarter Fiscal 2016 Financial Information

 

    Capital expenditures totaled $6.8 million primarily driven by investments in stores and investments to support key systems projects. Second quarter fiscal 2015 capital expenditures of $18.9 million were primarily driven by expenditures for new stores and the relocations of the Company’s headquarters and distribution facilities.

 

    At July 30, 2016, inventory was $70.5 million, a decrease of approximately $3.1 million compared to $73.6 million at August 1, 2015. Overall unit inventory at the end of the second quarter was down 8% on a year-over-year basis.

Real Estate and Partnerships

As previously announced, the Company’s leased department relationship with Gordmans ended in the first quarter 2016, and the Company discontinued its Two Hearts® Maternity by Destination Maternity® line, ending its relationship with Sears® in June 2016. Additionally, the Company began to phase out production of its Oh Baby by Motherhood® line during fiscal 2016 after being informed that Kohl’s® has elected to scale back, and ultimately discontinue, its exclusive license with the Company for this line in early fiscal 2017. These actions will allow the Company to direct resources to the highest return opportunities and further optimize its footprint while reducing costs.

 

3


Capital Allocation

The Company remains focused on implementing key systems projects to have the tools needed to drive sustained profitable growth. To this end, in fiscal 2016 the Company will complete the implementation of a new best-in-class product allocation tool and will re-platform its e-commerce sites with a best-in-class enterprise cloud commerce solution.

Guidance for Fiscal 2016

The Company updated its financial guidance for fiscal 2016 as follows:

 

    Continued sequential improvement in comparable sales through the year, resulting in slightly negative comparable sales for the full fiscal year;

 

    Gross margin to increase approximately 250 to 350 basis points year-over-year, as inventory productivity initiatives continue to generate more profitable sales;

 

    SG&A dollars will continue to decline, but will deleverage as a percent of sales on a full year basis;

 

    Capital expenditures are projected to be in the $15 million to $17 million range, a reduction of $12 million to $14 million compared to last year. Excluding the prior year capital expenditures related to the relocation of our corporate headquarters and distribution center, current year projected capital expenditures are $3 million to $5 million below last year. Current year spend is primarily the result of modest store investments, as we optimize our real estate portfolio, as well as investments in systems. The investments in systems mostly relate to our new inventory management approach as well as our web replatform, and represent a measured and revenue-focused approach to capital expenditures that we will look to continue as we move forward;

 

    The Company plans to open 10 new stores and close 30 to 35 stores during the fiscal year.

Retail Locations

The table below summarizes store opening and closing activity for the three and six months ended July 30, 2016 and August 1, 2015, as well as the Company’s total store, leased department and retail location count at the end of each fiscal period.

 

     Three Months Ended      Six Months Ended  
     July 30,      August 1,      July 30,      August 1,  
     2016      2015      2016      2015  

Store Openings (1)

     3         3         6         11   

Store Closings (1)

     7         8         16         23   

Period End Retail Location Count (1)

           

Stores

     526         552         526         552   

Leased Department Locations

     701         1,313         701         1,313   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Retail Locations

     1,227         1,865         1,227         1,865   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1) Excludes international franchised locations. As of July 30, 2016 Destination Maternity has 237 international franchised locations, including 21 standalone stores operated under one of the Company’s nameplates and 216 shop-in-shop locations.

 

4


Conference Call Information

As announced previously, the Company will hold a conference call today at 9:00 a.m. Eastern Time, regarding the Company’s second quarter fiscal 2016 financial results. Interested parties can participate in this conference call by dialing (800) 219-6970 in the United States and Canada or (574) 990-1028 outside of the United States and Canada. Please call ten minutes prior to 9:00 a.m. Eastern Time. The conference call (listen only) will also be available on the investor section of the Company’s website at http://investor.destinationmaternity.com. The passcode for the conference call is 63265659. In the event that you are unable to participate in the call, a replay will be available at 12:00 p.m. Eastern Time on Thursday, August 25, 2016 through 12:00 p.m. Eastern Time Thursday, September 1, 2016 by calling (855) 859-2056 in the United States and Canada or (404) 537-3406 outside of the United States and Canada. The passcode for the replay is 63265659.

About Destination Maternity

Destination Maternity Corporation is the world’s largest designer and retailer of maternity apparel. As of July 30, 2016 Destination Maternity operates 1,227 retail locations in the United States, Canada, Puerto Rico and England, including 526 stores, predominantly under the trade names Motherhood Maternity®, A Pea in the Pod® and Destination Maternity®, and 701 leased department locations. The Company also sells merchandise on the web primarily through its brand-specific websites, motherhood.com and apeainthepod.com, as well as through its destinationmaternity.com website. Destination Maternity has international store franchise and product supply relationships in the Middle East, South Korea, Mexico, Israel and India. As of July 30, 2016 Destination Maternity has 237 international franchised locations, including 21 standalone stores operated under one of the Company’s nameplates and 216 shop-in-shop locations.

Reconciliation of Non-GAAP Financial Measures

This press release and the accompanying financial tables contain non-GAAP financial measures within the meaning of the SEC’s Regulation G, including 1) adjusted net income (loss), 2) adjusted net income (loss) per share - diluted, 3) Adjusted EBITDA, 4) Adjusted EBITDA before other charges, 5) Adjusted EBITDA margin, and 6) Adjusted EBITDA margin before other charges. In the accompanying financial tables, the Company has provided reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures. The Company’s management believes that each of these non-GAAP financial measures provides useful information about the Company’s results of operations and/or financial position to both investors and management. Each non-GAAP financial measure is provided because management believes it is an important measure of financial performance used in the retail industry to measure operating results, to determine the value of companies within the industry and to define standards for borrowing from institutional lenders. The Company uses each of these non-GAAP financial measures as a measure of the performance of the Company. In addition, certain of the Company’s

 

5


cash and equity incentive compensation plans are based on our level of achievement of Adjusted EBITDA before other charges, and our Term Loan provides for achievement of specified minimum levels of “Consolidated EBITDA,” which is substantially identical to our non-GAAP financial measure of Adjusted EBITDA before other charges (except that for purposes of the Term Loan, the amount of extraordinary, unusual or non-recurring items that may be excluded is limited as provided in the Term Loan). The Company provides these various non-GAAP financial measures to investors to assist them in performing their analysis of its historical operating results. Each of these non-GAAP financial measures reflects a measure of the Company’s operating results before consideration of certain charges and consequently, none of these measures should be construed as an alternative to net income (loss) or operating income (loss) as an indicator of the Company’s operating performance, as determined in accordance with generally accepted accounting principles. The Company may calculate each of these non-GAAP financial measures differently than other companies.

Forward-Looking Statements

The Company cautions that any forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) contained in this press release or made from time to time by management of the Company, including those regarding earnings, net sales, comparable sales, other results of operations, liquidity and financial condition, and various business initiatives, involve risks and uncertainties, and are subject to change based on various important factors. The following factors, among others, in some cases have affected and in the future could affect the Company’s financial performance and actual results and could cause actual results to differ materially from those expressed or implied in any such forward-looking statements: the strength or weakness of the retail industry in general and of apparel purchases in particular, our ability to successfully manage our various business initiatives, our ability to successfully pursue, complete and manage any strategic transaction and related matters, adverse effects on the market price of our common stock and on our operating results because of a failure to complete any strategic transaction, failure to realize any benefits of any strategic transaction, the success of our international business and its expansion, our ability to successfully manage and retain our leased department and international franchise relationships and marketing partnerships, future sales trends in our various sales channels, unusual weather patterns, changes in consumer spending patterns, raw material price increases, overall economic conditions and other factors affecting consumer confidence, demographics and other macroeconomic factors that may impact the level of spending for apparel (such as fluctuations in pregnancy rates and birth rates), expense savings initiatives, our ability to anticipate and respond to fashion trends and consumer preferences, unanticipated fluctuations in our operating results, the impact of competition and fluctuations in the price, availability and quality of raw materials and contracted products, availability of suitable store locations, continued availability of capital and financing, our ability to hire, develop and retain senior management and sales associates, our ability to develop and source merchandise, our ability to receive production from foreign sources on a timely basis, our compliance with applicable financial and other covenants under our financing arrangements, potential debt prepayments, the trading liquidity of our common stock, changes in market interest rates, our compliance with certain tax incentive and abatement programs, war or acts of terrorism and other factors set forth in the Company’s periodic filings with the U.S. Securities and Exchange Commission (the “SEC”), or in materials incorporated therein by reference. Although it is believed that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct and persons reading this announcement are therefore cautioned not to place undue reliance on these forward-looking statements which speak only as at the date of this announcement. The Company assumes no obligation to update or revise the information contained in this announcement (whether as a result of new information, future events or otherwise), except as required by applicable law.

– Financial Tables to Follow –

 

CONTACT:    Allison Malkin
   Melissa Calandruccio
   ICR, Inc.
   DestinationMaternityIR@icrinc.com
   203-682-8225

 

6


DESTINATION MATERNITY CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations

(in thousands, except percentages and per share data)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     July 30,     August 1,     July 30,     August 1,  
     2016     2015     2016     2015  

Net sales

   $ 106,529      $ 119,306      $ 230,959      $ 260,918   

Cost of goods sold

     51,699        63,998        108,857        134,207   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     54,830        55,308        122,102        126,711   

Gross margin

     51.5     46.4     52.9     48.6

Selling, general and administrative expenses (SG&A)

     56,619        61,640        115,394        125,676   

SG&A as a percentage of net sales

     53.1     51.7     50.0     48.2

Store closing, asset impairment and asset disposal expenses (income)

     442        (3,951     1,048        (2,943

Other charges

     875        1,637        1,544        3,445   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     (3,106     (4,018     4,116        533   

Interest expense, net

     973        344        1,625        773   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     (4,079     (4,362     2,491        (240

Income tax (benefit) provision

     (1,570     (1,680     959        (93
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (2,509   $ (2,682   $ 1,532      $ (147
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share – Basic

   $ (0.18   $ (0.20   $ 0.11      $ (0.01
  

 

 

   

 

 

   

 

 

   

 

 

 

Average shares outstanding – Basic

     13,700        13,585        13,692        13,583   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share – Diluted

   $ (0.18   $ (0.20   $ 0.11      $ (0.01
  

 

 

   

 

 

   

 

 

   

 

 

 

Average shares outstanding – Diluted

     13,700        13,585        13,697        13,583   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss):

        

Net income (loss), as reported

   $ (2,509   $ (2,682   $ 1,532      $ (147

Add: other charges for management and organizational changes

     223        523        671        1,324   

Add: other charges for proposed business combination

     652        —          873        —     

Add: other charges for relocations

     —          1,087        —          2,094   

Add: other charges for fiscal year change

     —          27        —          27   

Less: income tax effect of other charges

     (334     (638     (590     (1,319
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income (loss)

   $ (1,968   $ (1,683   $ 2,486      $ 1,979   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income (loss) per share – diluted

   $ (0.14   $ (0.12   $ 0.18      $ 0.15   
  

 

 

   

 

 

   

 

 

   

 

 

 


DESTINATION MATERNITY CORPORATION AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

     July 30,
2016
     January 30,
2016
 
ASSETS      

Current assets:

     

Cash and cash equivalents

   $ 2,752       $ 2,116   

Trade receivables, net

     6,857         10,154   

Inventories

     70,528         72,509   

Deferred income taxes

     11,866         13,803   

Prepaid expenses and other current assets

     9,802         9,792   
  

 

 

    

 

 

 

Total current assets

     101,805         108,374   

Property and equipment, net

     89,793         92,673   

Other assets

     17,404         18,027   
  

 

 

    

 

 

 

Total assets

   $ 209,002       $ 219,074   
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Current liabilities:

     

Line of credit borrowings

   $ 1,700       $ 28,400   

Current portion of long-term debt

     5,897         2,897   

Accounts payable

     14,692         21,738   

Accrued expenses and other current liabilities

     32,161         39,488   
  

 

 

    

 

 

 

Total current liabilities

     54,450         92,523   

Long-term debt

     35,700         9,302   

Deferred rent and other non-current liabilities

     24,038         24,351   
  

 

 

    

 

 

 

Total liabilities

     114,188         126,176   

Stockholders’ equity

     94,814         92,898   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 209,002       $ 219,074   
  

 

 

    

 

 

 

Selected Consolidated Balance Sheet Data

(in thousands)

(unaudited)

 

     July 30,      January 30,      August 1  
     2016      2016      2015  

Cash and cash equivalents

   $ 2,752       $ 2,116       $ 2,399   

Inventories

     70,528         72,509         73,551   

Property and equipment, net

     89,793         92,673         93,658   

Line of credit borrowings

     1,700         28,400         21,000   

Total debt

     43,297         40,599         34,378   

Stockholders’ equity

     94,814         92,898         101,839   


DESTINATION MATERNITY CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

     Six Months Ended  
     July 30,     August 1,  
     2016     2015  

Operating Activities

    

Net income (loss)

   $ 1,532      $ (147

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

    

Depreciation and amortization

     8,927        8,139   

Stock-based compensation expense

     968        1,552   

Loss on impairment of long-lived assets

     733        1,054   

Loss on disposal of assets

     215        14   

Grow NJ award benefit

     1,833        —     

Deferred income tax benefit

     (75     (18

Amortization of deferred financing costs

     139        100   

Changes in assets and liabilities:

    

Decrease (increase) in:

    

Trade receivables

     3,297        (1,082

Inventories

     1,981        2,208   

Prepaid expenses and other current assets

     (10     3,048   

Other non-current assets

     (24     130   

Increase (decrease) in:

    

Accounts payable, accrued expenses and other current liabilities

     (14,057     (7,611

Deferred rent and other non-current liabilities

     (153     (135
  

 

 

   

 

 

 

Net cash provided by operating activities

     5,306        7,252   
  

 

 

   

 

 

 

Investing Activities

    

Capital expenditures

     (6,800     (18,884

Proceeds from sale of property and equipment

     2        21   

Additions to intangible assets

     (45     (83
  

 

 

   

 

 

 

Net cash used in investing activities

     (6,843     (18,946
  

 

 

   

 

 

 

Financing Activities

    

Decrease in cash overdraft

     (425     (1,047

(Decrease) increase in line of credit borrowings

     (26,700     21,000   

Proceeds from long-term debt

     32,000        —     

Repayment of long-term debt

     (1,436     (1,622

Deferred financing costs paid

     (1,252     (38

Withholding taxes on stock-based compensation paid in connection with repurchase of common stock

     (18     (57

Cash dividends paid

     —          (5,531

Proceeds from exercise of stock options

     3        42   
  

 

 

   

 

 

 

Net cash provided by financing activities

     2,172        12,747   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     1        (3
  

 

 

   

 

 

 

Net Increase in Cash and Cash Equivalents

     636        1,050   

Cash and Cash Equivalents, Beginning of Period

     2,116        1,349   
  

 

 

   

 

 

 

Cash and Cash Equivalents, End of Period

   $ 2,752      $ 2,399   
  

 

 

   

 

 

 


DESTINATION MATERNITY CORPORATION AND SUBSIDIARIES

Supplemental Financial Information

Reconciliation of Net [Income (Loss)] to Adjusted EBITDA(1)

and Adjusted EBITDA Before Other Charges,

and Operating Income (Loss) Margin to Adjusted EBITDA Margin

and Adjusted EBITDA Margin Before Other Charges

(in thousands, except percentages)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     July 30,     August 1,     July 30,     August 1,  
     2016     2015     2016     2015  

Net income (loss)

   $ (2,509   $ (2,682   $ 1,532      $ (147

Add: income tax (benefit) provision

     (1,570     (1,680     959        (93

Add: interest expense, net

     973        344        1,625        773   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     (3,106     (4,018     4,116        533   

Add: depreciation and amortization expense

     4,541        4,129        8,927        8,139   

Add: loss on impairment of long-lived assets

     322        262        733        1,054   

Add: loss (gain) on disposal of assets

     113        (140     215        14   

Add: stock-based compensation expense

     510        705        968        1,552   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA (1)

     2,380        938        14,959        11,292   

Add: other charges for management and organizational changes

     223        523        671        1,324   

Add: other charges for proposed business combination

     652        —          873        —     

Add: other charges for relocations (2)

     —          994        —          1,861   

Add: other charges for fiscal year change

     —          27        —          27   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA before other charges

   $ 3,255      $ 2,482      $ 16,503      $ 14,504   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net sales

   $ 106,529      $ 119,306      $ 230,959      $ 260,918   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss) margin (operating income (loss) as a percentage of net sales)

     (2.9 )%      (3.4 )%      1.8     0.2

Adjusted EBITDA margin (adjusted EBITDA as a percentage of net sales)

     2.2     0.8     6.5     4.3

Adjusted EBITDA margin before other charges (adjusted EBITDA before other charges as a percentage of net sales)

     3.1     2.1     7.1     5.6

 

(1) Adjusted EBITDA represents operating income (loss) before deduction for the following non-cash charges: (i) depreciation and amortization expense; (ii) loss on impairment of tangible and intangible assets; (iii) loss (gain) on disposal of assets; and (iv) stock-based compensation expense.
(2) Other charges related to the Company’s relocations of its headquarters and distribution operations, excludes accelerated depreciation expense of $93 and $233 for the three and six months ended August 1, 2015, respectively.

#                    #                     #