J.Jill, Inc. Announces Fourth Quarter and Full Year 2022 Results
J.Jill, Inc. reported financial results for Q4 and FY22, showing a 1.7% sales increase to $147.7 million in Q4, and a 5.1% increase to $615.3 million for FY22. Gross margins reached 64.4% for Q4 and 68.6% for FY22. Operating income grew by 3.8% in Q4 and 34.1% for the year, totaling $78.7 million. However, direct-to-consumer sales declined by 2.5% in Q4. The company anticipates a cautious outlook for 2023, expecting revenue to decline in the mid-single digits in Q1.
- Total net sales up 5.1% for FY22 to $615.3 million.
- Gross margin improved to 68.6% for FY22.
- Operating income increased 34.1% for FY22 to $78.7 million.
- Direct-to-consumer net sales fell by 2.5% in Q4.
- Net income decreased to $1.0 million in Q4, down from $3.6 million in FY21.
- Expectations of revenue decline in Q1 FY23 in the mid-single digits.
Sales Increase of
Delivers Solid Gross Margin of
Operating Income grew
For the fourth quarter ended
-
Total net sales for the thirteen weeks ended
January 28, 2023 were up1.7% to compared to$147.7 million for the thirteen weeks ended$145.2 million January 29, 2022 . -
Total company comparable sales, which includes comparable store and direct to consumer sales, increased by
5.3% for the fourth quarter of fiscal 2022. -
Direct to consumer net sales were down
2.5% compared to the fourth quarter of fiscal 2021 and represented49.9% of total net sales. -
Gross profit was
compared to$95.1 million in the fourth quarter of fiscal 2021. Gross margin was$92.7 million 64.4% compared to63.9% in the fourth quarter of fiscal 2021. The 50 basis points increase was driven by freight favorability which more than offset margin pressure from additional promotional activity in the quarter. -
SG&A was
compared to$87.3 million in the fourth quarter of fiscal 2021. In comparing the fourth quarter of fiscal 2022 to fiscal 2021, the fourth quarter of fiscal 2021 had a one time$85.2 million benefit. Excluding the non-recurring and other one-time costs from both periods, SG&A as a percentage of total net sales was$0.3 million 59.1% , compared to58.9% in the fourth quarter of fiscal 2021. -
Operating income was
compared to$7.8 million in the fourth quarter of fiscal 2021. Operating income margin for the fourth quarter of fiscal 2022 was$7.5 million 5.3% compared to5.2% in the fourth quarter of fiscal 2021. Adjusted Income from Operations*, which excludes non-recurring items and impairment charges, was compared to$7.8 million in the fourth quarter of fiscal 2021.$7.3 million -
Interest expense was
compared to$5.7 million in the fourth quarter of fiscal 2021.$4.4 million -
During the fourth quarter of fiscal 2022, the Company recorded an income tax provision of
compared to an income tax benefit of$1.1 million in the fourth quarter of fiscal 2021 and the effective tax rate was$0.4 million 51.2% compared to (13.0% ) in the fourth quarter of fiscal 2021. -
Net Income was
compared to$1.0 million in the fourth quarter of fiscal 2021.$3.6 million -
Net Income per Diluted Share was
compared to$0.07 in the fourth quarter of fiscal 2021 including the impact of non-recurring items. Excluding the impact of these items, Adjusted Net Income per Diluted Share* in the fourth quarter of fiscal 2022 was$0.25 compared to$0.11 in the fourth quarter of fiscal 2021.$0.15 -
Adjusted EBITDA* for the fourth quarter of fiscal 2022 was
compared to$15.0 million in the fourth quarter of fiscal 2021. Adjusted EBITDA margin* for the fourth quarter of fiscal 2022 was$15.2 million 10.2% compared to10.5% in the fourth quarter of fiscal 2021. - The Company closed 5 stores and opened 1 new store in the fourth quarter of fiscal 2022 ending the quarter with 243 stores.
For the year ended
-
Total net sales were up
5.1% to compared to$615.3 million for the year ended$585.2 million January 29, 2022 . -
Total company comparable sales, which includes comparable store and direct to consumer sales, increased by
6.5% for the year endedJanuary 28, 2023 . -
Direct to consumer net sales were down
1.2% over fiscal 2021 and represented46.8% of total net sales, compared to49.8% for the year endedJanuary 29, 2022 . -
Gross profit was
compared to$422.1 million for the year ended$394.4 million January 29, 2022 . Gross margin was68.6% compared to67.4% for the year endedJanuary 29, 2022 . The year over year gross margin increase was driven by strong full price selling and reduced promotions. -
SG&A was
compared to$341.9 million for the year ended$335.7 million January 29, 2022 . In comparing fiscal 2022 to fiscal 2021, SG&A benefited from of non-recurring and other one-time expenses. Excluding the non-recurring and other one-time costs from both periods, SG&A as a percentage of total net sales was$0.5 million 55.6% compared to57.3% for the year endedJanuary 29, 2022 . -
Operating income was
compared to$78.7 million for the year ended$58.7 million January 29, 2022 . Operating income margin for the year endedJanuary 28, 2023 was12.8% compared to10.0% for the year endedJanuary 29, 2022 . Adjusted Income from Operations*, which excludes non-recurring items, adjustments for costs to exit retail stores and impairment charges, was compared to Adjusted Income from Operations* of$79.9 million for the year ended$59.0 million January 29, 2022 . For the year endedJanuary 28, 2023 , the Company incurred of impairment charges related to right-of-use assets and leasehold improvements.$1.4 million -
Interest expense was
compared to$20.1 million for the year ended$19.1 million January 29, 2022 . -
During the year ended
January 28, 2023 , the Company recorded an income tax provision of compared to$16.5 million in the year ended$8.0 million January 29, 2022 , and the effective tax rate was28.1% compared to (39.8)% in the year endedJanuary 29, 2022 . -
Net Income was
compared to a Net Loss of$42.2 million for the year ended$28.1 million January 29, 2022 which included non-cash charges related to the fair value adjustment of the warrants and the Priming Loan embedded derivative.$59.8 million -
Net Income per Diluted Share was
compared to a Net Loss of$2.95 for the year ended$2.26 January 29, 2022 including the impact of non-recurring items. Excluding the impact of these items, Adjusted Net Income per Diluted Share* for the year endedJanuary 28, 2023 was compared to$3.01 for the year ended$2.13 January 29, 2022 . -
Adjusted EBITDA* for the year ended
January 28, 2023 was compared to$109.4 million for the year ended$91.8 million January 29, 2022 . - The Company closed 11 stores and opened 1 new store in fiscal 2022, ending the year with 243 stores.
Balance Sheet Highlights
-
Cash flow from operations for the year ended
January 28, 2023 was compared to$74.4 million for the year ended$75.0 million January 29, 2022 . The Company ended the fourth quarter of fiscal 2022 with a cash balance of .$87.1 million -
Inventory at the end of the fourth quarter of fiscal 2022 was
compared to$50.6 million at the end of the fourth quarter of fiscal 2021.$56.0 million - The company continues to explore options to refinance its existing term loans.
*Non-GAAP financial measures. Please see “Non-GAAP Financial Measures” and “Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA,” “Reconciliation of GAAP Operating Income to Adjusted Income from Operations” and “Reconciliation of GAAP Net Income (Loss) to Adjusted Net Income” for more information.
Outlook
For fiscal 2023, the Company expects Annual Adjusted EBITDA dollars to be approximately flat, total capital expenditures between
For the first quarter of fiscal 2023, the Company expects revenues to be down in the mid-single-digits compared to the first quarter of fiscal 2022, and for Adjusted EBITDA to be in the range of
Conference Call Information
A conference call to discuss fourth quarter 2022 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 (647) 362-9199. The pin number to access the telephone replay is 2289963. 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 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 (loss) plus interest expense, provision (benefit) for income taxes, depreciation and amortization, equity-based compensation expense, impairments of goodwill, intangible assets and other long-lived assets, fair value adjustments of warrants and derivatives and other non-recurring expenses and one-time items. 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 (Loss) from Operations, which represents operating income (loss) plus impairments of goodwill, intangible assets and other long-lived assets and other non-recurring expense and one-time items. We present Adjusted Income (Loss) 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 (Loss), which represents net income (loss) plus impairments of goodwill, intangible assets and other long-lived assets, fair value adjustments of warrants and derivatives and other non-recurring expenses and one-time items. We present Adjusted Net Income (Loss) 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 (“Adjusted Diluted EPS”) represents Adjusted Net Income (Loss) divided by the number of fully diluted shares outstanding. Adjusted Diluted EPS 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.
While we believe that Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Income (Loss) from Operations, Adjusted Net Income (Loss) and Adjusted Diluted EPS are useful in evaluating our business, they are non-GAAP financial measures that have limitations as analytical tools. Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Income (Loss) from Operations, Adjusted Net Income (Loss) and Adjusted Diluted EPS should not be considered alternatives to, or substitutes for, Net Income (Loss), Income (Loss) from Operations or Net Income (Loss) per Diluted Share, which are calculated in accordance with GAAP. In addition, other companies, including companies in our industry, may calculate Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Income (Loss) from Operations, Adjusted Net Income (Loss) and Adjusted Diluted EPS differently or not at all, which reduces the usefulness of such non-GAAP financial measures as tools for comparison. We recommend that you review the reconciliation and calculation of Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Income (Loss) from Operations, Adjusted Net Income (Loss) and Adjusted Diluted EPS to Net Income (Loss), Income (Loss) from Operations and Net Income (Loss) per Diluted Share, the most directly comparable GAAP financial measures, under “Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA,” “Reconciliation of GAAP Operating Income to Adjusted Income from Operations” and “Reconciliation of GAAP Net Income (Loss) to Adjusted Net Income” and not rely solely on Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Income (Loss) from Operations, Adjusted Net Income (Loss), Adjusted Diluted EPS or any single financial measure to evaluate our business.
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 that address activities, events or developments that we intend, expect or believe may occur in the future are forward-looking statements, including, among others, statements under “Outlook” and other statements 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. 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 the forward-looking statements include, but are not limited to, regional, national or global political, economic, business, competitive, market and regulatory conditions, including risks regarding: (1) our ability to successfully expand and increase sales, including by opening new retail stores on a profitable basis, to maintain and enhance a strong brand image, and to optimize our omnichannel operations; (2) changes in consumer confidence, preference and spending, and our ability to adapt to such changes; (3) the competitive environment we operate in; (4) post-pandemic changes in consumer behavior and the timeline of overall economic recovery; (5) our level of indebtedness and ability to work with lenders to pursue options to refinance; and (6) 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 |
|
$ |
147,652 |
|
|
$ |
145,153 |
|
Costs of goods sold |
|
|
52,562 |
|
|
|
52,431 |
|
Gross profit |
|
|
95,090 |
|
|
|
92,722 |
|
Selling, general and administrative expenses |
|
|
87,279 |
|
|
|
85,200 |
|
Impairment of long-lived assets (a) |
|
|
5 |
|
|
|
— |
|
Operating income |
|
|
7,806 |
|
|
|
7,522 |
|
Interest expense, net |
|
|
4,393 |
|
|
|
3,927 |
|
Interest expense, net - related party |
|
|
1,291 |
|
|
|
432 |
|
Income before provision for income taxes |
|
|
2,122 |
|
|
|
3,163 |
|
Income tax provision (benefit) |
|
|
1,086 |
|
|
|
(412 |
) |
Net income and total comprehensive income |
|
$ |
1,036 |
|
|
$ |
3,575 |
|
Net income per common share attributable to common shareholders |
|
|
|
|
|
|
||
Basic |
|
$ |
0.07 |
|
|
$ |
0.26 |
|
Diluted |
|
$ |
0.07 |
|
|
$ |
0.25 |
|
Weighted average number of common shares outstanding |
|
|
|
|
|
|
||
Basic |
|
|
13,974,230 |
|
|
|
13,806,162 |
|
Diluted |
|
|
14,418,678 |
|
|
|
14,179,924 |
|
(a) |
Represents impairment of long-lived assets related primarily to right-of-use assets and leasehold improvements. |
Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited) (Amounts in thousands, except share and per share data) |
||||||||
|
|
For the Fiscal Year Ended |
|
|||||
|
|
|
|
|
|
|
||
Net sales |
|
$ |
615,268 |
|
|
$ |
585,206 |
|
Costs of goods sold |
|
|
193,218 |
|
|
|
190,770 |
|
Gross profit |
|
|
422,050 |
|
|
|
394,436 |
|
Selling, general and administrative expenses |
|
|
341,903 |
|
|
|
335,716 |
|
Impairment of long-lived assets (a) |
|
|
1,413 |
|
|
|
— |
|
Operating income |
|
|
78,734 |
|
|
|
58,720 |
|
Fair value adjustment of derivative |
|
|
— |
|
|
|
2,775 |
|
Fair value adjustment of warrants - related party (b) |
|
|
— |
|
|
|
56,984 |
|
Interest expense, net |
|
|
15,946 |
|
|
|
17,057 |
|
Interest expense, net - related party |
|
|
4,114 |
|
|
|
2,029 |
|
Income (loss) before provision for income taxes |
|
|
58,674 |
|
|
|
(20,125 |
) |
Income tax provision |
|
|
16,499 |
|
|
|
8,018 |
|
Net income (loss) and total comprehensive income (loss) |
|
$ |
42,175 |
|
|
$ |
(28,143 |
) |
Net Income (loss) per common share attributable to common shareholders: |
|
|
|
|
|
|
||
Basic |
|
$ |
3.03 |
|
|
$ |
(2.26 |
) |
Diluted |
|
$ |
2.95 |
|
|
$ |
(2.26 |
) |
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
||
Basic |
|
|
13,935,403 |
|
|
|
12,429,759 |
|
Diluted |
|
|
14,285,035 |
|
|
|
12,429,759 |
|
(a) |
|
Represents impairment of long-lived assets related primarily to right-of-use assets and leasehold improvements. |
(b) |
|
The fair value adjustment of warrants due to the increase in J.Jill’s stock price from |
Consolidated Balance Sheets (Unaudited) (Amounts in thousands, except common share data) |
||||||||
|
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
87,053 |
|
|
$ |
35,957 |
|
Accounts receivable |
|
|
7,039 |
|
|
|
5,811 |
|
Inventories, net |
|
|
50,585 |
|
|
|
56,024 |
|
Prepaid expenses and other current assets |
|
|
16,143 |
|
|
|
25,456 |
|
Total current assets |
|
|
160,820 |
|
|
|
123,248 |
|
Property and equipment, net |
|
|
53,497 |
|
|
|
57,329 |
|
Intangible assets, net |
|
|
73,188 |
|
|
|
80,711 |
|
|
|
|
59,697 |
|
|
|
59,697 |
|
Operating lease assets, net |
|
|
119,118 |
|
|
|
130,744 |
|
Other assets |
|
|
97 |
|
|
|
120 |
|
Total assets |
|
$ |
466,417 |
|
|
$ |
451,849 |
|
Liabilities and Shareholders’ Deficit |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
39,306 |
|
|
$ |
49,924 |
|
Accrued expenses and other current liabilities |
|
|
49,730 |
|
|
|
48,853 |
|
Current portion of long-term debt |
|
|
3,424 |
|
|
|
7,692 |
|
Current portion of operating lease liabilities |
|
|
34,527 |
|
|
|
32,276 |
|
Total current liabilities |
|
|
126,987 |
|
|
|
138,745 |
|
Long-term debt, net of discount and current portion |
|
|
195,517 |
|
|
|
196,511 |
|
Long-term debt, net of discount and current portion - related party |
|
|
9,719 |
|
|
|
5,605 |
|
Deferred income taxes |
|
|
10,059 |
|
|
|
10,704 |
|
Operating lease liabilities, net of current portion |
|
|
123,101 |
|
|
|
143,207 |
|
Other liabilities |
|
|
1,253 |
|
|
|
1,731 |
|
Total liabilities |
|
|
466,636 |
|
|
|
496,503 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Shareholders’ Deficit |
|
|
|
|
|
|
||
Common stock, par value |
|
|
102 |
|
|
|
100 |
|
Additional paid-in capital |
|
|
212,005 |
|
|
|
209,747 |
|
Accumulated deficit |
|
|
(212,326 |
) |
|
|
(254,501 |
) |
Total shareholders’ deficit |
|
|
(219 |
) |
|
|
(44,654 |
) |
Total liabilities and shareholders’ deficit |
|
$ |
466,417 |
|
|
$ |
451,849 |
|
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA (Unaudited) (Amounts in thousands) |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net income |
|
$ |
1,036 |
|
|
$ |
3,575 |
|
Interest expense, net |
|
|
4,393 |
|
|
|
3,927 |
|
Interest expense, net - related party |
|
|
1,291 |
|
|
|
432 |
|
Income tax provision (benefit) |
|
|
1,086 |
|
|
|
(412 |
) |
Depreciation and amortization |
|
|
6,311 |
|
|
|
7,160 |
|
Equity-based compensation expense (b) |
|
|
890 |
|
|
|
729 |
|
Write-off of property and equipment (c) |
|
|
36 |
|
|
|
53 |
|
Adjustment for costs to exit retail stores (d) |
|
|
(4 |
) |
|
|
(574 |
) |
Impairment of long-lived assets (e) |
|
|
5 |
|
|
|
— |
|
Other non-recurring items (f) |
|
|
1 |
|
|
|
305 |
|
Adjusted EBITDA |
|
$ |
15,045 |
|
|
$ |
15,195 |
|
Net sales |
|
$ |
147,652 |
|
|
$ |
145,153 |
|
Adjusted EBITDA margin |
|
|
10.2 |
% |
|
|
10.5 |
% |
|
|
For the Fiscal Year Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Net income (loss) |
|
$ |
42,175 |
|
|
|
(28,143 |
) |
Fair value adjustment of derivative |
|
|
- |
|
|
|
2,775 |
|
Fair value adjustment of warrants - related party (a) |
|
|
- |
|
|
|
56,984 |
|
Interest expense, net |
|
|
15,946 |
|
|
|
17,057 |
|
Interest expense, net - related party |
|
|
4,114 |
|
|
|
2,029 |
|
Income tax provision |
|
|
16,499 |
|
|
|
8,018 |
|
Depreciation and amortization |
|
|
25,761 |
|
|
|
29,258 |
|
Equity-based compensation expense (b) |
|
|
3,505 |
|
|
|
2,610 |
|
Write-off of property and equipment (c) |
|
|
267 |
|
|
|
940 |
|
Adjustment for costs to exit retail stores (d) |
|
|
(250 |
) |
|
|
(1,755 |
) |
Impairment of long lived assets (e) |
|
|
1,413 |
|
|
|
— |
|
Other non-recurring items (f) |
|
|
7 |
|
|
|
2,013 |
|
Adjusted EBITDA |
|
$ |
109,437 |
|
|
$ |
91,786 |
|
Net sales |
|
$ |
615,268 |
|
|
$ |
585,206 |
|
Adjusted EBITDA margin |
|
|
17.8 |
% |
|
|
15.7 |
% |
(a) |
|
The fair value adjustment of warrants due to the increase in J.Jill’s stock price through |
(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 the net gain or loss on the disposal of fixed assets. |
(d) |
|
Represents non-cash adjustments associated with exiting store leases earlier than anticipated. |
(e) |
|
Represents impairment of long-lived assets related primarily to right-of-use assets and leasehold improvements. |
(f) |
|
Represents items management believes are not indicative of ongoing operating performance, including professional fees, retention expenses and costs related to the COVID-19 pandemic. |
Reconciliation of GAAP Operating Income to Adjusted Income from Operations (Unaudited) (Amounts in thousands) |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Operating income |
|
$ |
7,806 |
|
|
$ |
7,522 |
|
Adjustment for costs to exit retail stores (a) |
|
|
(4 |
) |
|
|
(574 |
) |
Impairment of long-lived assets (b) |
|
|
5 |
|
|
|
— |
|
Other non-recurring items (c) |
|
|
1 |
|
|
|
305 |
|
Adjusted income from operations |
|
$ |
7,808 |
|
|
$ |
7,253 |
|
|
|
|
|
|
|
|
||
|
|
For the Fiscal Year Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Operating income |
|
$ |
78,734 |
|
|
$ |
58,720 |
|
Adjustment for costs to exit retail stores (a) |
|
|
(250 |
) |
|
|
(1,755 |
) |
Impairment of long-lived assets (b) |
|
|
1,413 |
|
|
|
— |
|
Other non-recurring items (c) |
|
|
7 |
|
|
|
2,013 |
|
Adjusted income from operations |
|
$ |
79,904 |
|
|
$ |
58,978 |
|
(a) |
|
Represents non-cash adjustments associated with exiting store leases earlier than anticipated. |
(b) |
|
Represents impairment of long-lived assets related primarily to right-of-use assets and leasehold improvements. |
(c) |
|
Represents items management believes are not indicative of ongoing operating performance, including professional fees, retention expenses and costs related to the COVID-19 pandemic. |
Reconciliation of GAAP Net Income (Loss) to Adjusted Net Income (Unaudited) (Amounts in thousands, except share and per share data) |
||||||||
|
|
For the Thirteen Weeks Ended |
|
|||||
|
|
|
|
|
|
|
||
Net income and total comprehensive income |
|
$ |
1,036 |
|
|
$ |
3,575 |
|
Add: Income tax provision (benefit) |
|
|
1,086 |
|
|
|
(412 |
) |
Income before provision for income tax |
|
|
2,122 |
|
|
|
3,163 |
|
Add: Adjustment for costs to exit retail stores (b) |
|
|
(4 |
) |
|
|
(574 |
) |
Add: Impairment of long-lived assets (c) |
|
|
5 |
|
|
|
— |
|
Add: Other non-recurring items (d) |
|
|
1 |
|
|
|
305 |
|
Adjusted income before income tax provision |
|
|
2,124 |
|
|
|
2,894 |
|
Less: Adjusted tax provision (e) |
|
|
597 |
|
|
|
712 |
|
Adjusted net income |
|
$ |
1,527 |
|
|
$ |
2,182 |
|
|
|
|
|
|
|
|
||
Adjusted net income per share attributable to common shareholders |
|
|
|
|
|
|
||
Basic |
|
$ |
0.11 |
|
|
$ |
0.16 |
|
Diluted |
|
$ |
0.11 |
|
|
$ |
0.15 |
|
Weighted average number of common shares |
|
|
|
|
|
|
||
Basic |
|
|
13,974,230 |
|
|
|
13,806,162 |
|
Diluted |
|
|
14,418,678 |
|
|
|
14,179,924 |
|
|
|
For the Fiscal Year Ended |
|
|||||
|
|
|
|
|
|
|
||
Net income (loss) and total comprehensive income (loss) |
|
$ |
42,175 |
|
|
$ |
(28,143 |
) |
Add: Income tax provision |
|
|
16,499 |
|
|
|
8,018 |
|
Income (loss) before provision for income tax |
|
|
58,674 |
|
|
|
(20,125 |
) |
Add: Fair value adjustment of derivative |
|
|
— |
|
|
|
2,775 |
|
Add: Fair value adjustment of warrants - related party (a) |
|
|
— |
|
|
|
56,984 |
|
Add: Adjustment for costs to exit retail stores (b) |
|
|
(250 |
) |
|
|
(1,755 |
) |
Add: Impairment of long-lived assets (c) |
|
|
1,413 |
|
|
|
— |
|
Add: Other non-recurring items (d) |
|
|
7 |
|
|
|
2,013 |
|
Adjusted income before income tax provision |
|
|
59,844 |
|
|
|
39,892 |
|
Less: Adjusted tax provision(e) |
|
|
16,816 |
|
|
|
9,813 |
|
Adjusted net income |
|
$ |
43,028 |
|
|
$ |
30,079 |
|
|
|
|
|
|
|
|
||
Adjusted net income per share attributable to common shareholders |
|
|
|
|
|
|
||
Basic |
|
$ |
3.09 |
|
|
$ |
2.42 |
|
Diluted |
|
$ |
3.01 |
|
|
$ |
2.13 |
|
Weighted average number of common shares |
|
|
|
|
|
|
||
Basic |
|
|
13,935,403 |
|
|
|
12,429,759 |
|
Diluted |
|
|
14,285,035 |
|
|
|
14,090,785 |
|
(a) |
|
The fair value adjustment of warrants due to the increase in J.Jill’s stock price through |
(b) |
|
Represents non-cash adjustments associated with exiting store leases earlier than anticipated. |
(c) |
|
Represents impairment of long-lived assets related primarily to right-of-use assets and leasehold improvements. |
(d) |
|
Represents items management believes are not indicative of ongoing operating performance, including professional fees, retention expenses and costs related to the COVID-19 pandemic. |
(e) |
|
The adjusted tax provision for adjusted net income is estimated by applying a rate of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230314005412/en/
Investor Relations:
investors@jjill.com
203-682-8200
Business and Financial Media:
akouvaras@sloanepr.com
973-897-6241
Brand Media:
media@jjill.com
617-376-4399
Source:
FAQ
What were J.Jill's sales figures for Q4 FY22?
How did J.Jill perform in FY22 overall?
What was J.Jill's gross margin for Q4 FY22?
What is J.Jill's outlook for the first quarter of FY23?