Pinstripes Reports Fiscal 2025 First Quarter Results And Updated Fiscal 2025 Guidance
Pinstripes Holdings, Inc. (NYSE: PNST) reported its fiscal 2025 first quarter results, showing 18.9% revenue growth to $30.6 million year-over-year. However, the company faced challenges with a net loss of $10.0 million compared to $3.0 million in the prior year period. Same-store sales decreased by 2.4%, and operating loss widened to $7.6 million.
Despite these challenges, Pinstripes is implementing cost-saving measures, including $10 million in annualized venue-level cost reductions and an additional $4 million in SG&A savings. The company maintains 17 open venues with 5 more in development. Pinstripes also secured $5 million in additional funding from existing lenders and upsized its future loan potential.
Pinstripes Holdings, Inc. (NYSE: PNST) ha riportato i risultati del primo trimestre fiscale 2025, mostrando una crescita dei ricavi del 18,9% che ha raggiunto i 30,6 milioni di dollari rispetto all'anno precedente. Tuttavia, l'azienda ha affrontato delle difficoltà con una perdita netta di 10,0 milioni di dollari rispetto ai 3,0 milioni dello stesso periodo dell'anno precedente. Le vendite same-store sono diminuite del 2,4% e la perdita operativa è aumentata a 7,6 milioni di dollari.
Nonostante queste sfide, Pinstripes sta attuando misure di risparmio, inclusi 10 milioni di dollari in riduzioni annualizzate dei costi a livello di struttura e ulteriori 4 milioni di dollari in risparmi SG&A. L'azienda mantiene 17 strutture aperte con altre 5 in fase di sviluppo. Pinstripes ha anche ottenuto 5 milioni di dollari di finanziamenti aggiuntivi da parte dei creditori esistenti e ha ampliato il suo potenziale di prestito futuro.
Pinstripes Holdings, Inc. (NYSE: PNST) reportó los resultados del primer trimestre fiscal de 2025, mostrando un crecimiento de ingresos del 18.9% a 30.6 millones de dólares en comparación con el año anterior. Sin embargo, la empresa enfrentó desafíos con una pérdida neta de 10.0 millones de dólares en comparación con 3.0 millones en el mismo periodo del año anterior. Las ventas en tiendas comparables disminuyeron un 2.4% y la pérdida operativa se amplió a 7.6 millones de dólares.
A pesar de estos desafíos, Pinstripes está implementando medidas de ahorro, que incluyen 10 millones de dólares en reducciones de costos a nivel de local anuales y otros 4 millones de dólares en ahorros SG&A. La compañía mantiene 17 locales abiertos con 5 más en desarrollo. Pinstripes también aseguró 5 millones de dólares en financiación adicional de prestamistas existentes y aumentó su potencial de préstamo futuro.
핀스트라이프 홀딩스, Inc. (NYSE: PNST)는 2025 회계연도 첫 분기 실적을 보고하며, 지난해 대비 18.9%의 매출 성장을 기록하여 3,060만 달러에 도달했습니다. 그러나 회사는 1,000만 달러의 순손실에 직면했으며, 이는 전년 동기에 비해 300만 달러에서 증가한 수치입니다. 동일 점포 매출은 2.4% 감소하였고, 운영 손실은 760만 달러로 확대되었습니다.
이러한 어려움에도 불구하고 핀스트라이프는 연간 1,000만 달러의 장소별 비용 절감 및 추가적인 400만 달러의 SG&A 절감을 포함한 비용 절감 조치를 시행하고 있습니다. 회사는 현재 17개의 운영 중인 장소를 유지하고 있으며, 5개의 추가 장소가 개발 중입니다. 핀스트라이프는 또한 기존 대출기관으로부터 500만 달러의 추가 자금조달을 확보하였고, 향후 대출 가능성을 확대하였습니다.
Pinstripes Holdings, Inc. (NYSE: PNST) a présenté les résultats de son premier trimestre fiscal 2025, affichant une croissance des revenus de 18,9% pour atteindre 30,6 millions de dollars par rapport à l'année précédente. Cependant, l'entreprise a rencontré des difficultés avec une perte nette de 10,0 millions de dollars, contre 3,0 millions au cours de la même période l'année précédente. Les ventes des magasins comparables ont diminué de 2,4 %, et la perte opérationnelle s'est aggravée pour atteindre 7,6 millions de dollars.
Malgré ces défis, Pinstripes met en œuvre des mesures d'économie, y compris 10 millions de dollars en réductions de coûts annuelles au niveau des établissements et 4 millions de dollars supplémentaires d'économies SG&A. L'entreprise maintient 17 établissements ouverts avec 5 de plus en développement. Pinstripes a également sécurisé 5 millions de dollars de financement supplémentaire de la part de prêteurs existants et a augmenté son potentiel d'emprunt futur.
Pinstripes Holdings, Inc. (NYSE: PNST) veröffentlichte die Ergebnisse des ersten Quartals des Geschäftsjahres 2025 und zeigte ein Umsatzwachstum von 18,9%, das 30,6 Millionen Dollar im Vergleich zum Vorjahr erreicht hat. Das Unternehmen hatte jedoch mit einer Nettoverlust von 10,0 Millionen Dollar zu kämpfen, verglichen mit 3,0 Millionen im gleichen Zeitraum des Vorjahres. Die Same-Store-Umsätze sanken um 2,4 % und der operative Verlust weitete sich auf 7,6 Millionen Dollar aus.
Trotz dieser Herausforderungen setzt Pinstripes Kostensenkungsmaßnahmen um, darunter 10 Millionen Dollar an jährlichen Kostensenkungen auf Standortebene und weitere 4 Millionen Dollar an SG&A-Einsparungen. Das Unternehmen hält 17 offene Standorte mit 5 weiteren in der Entwicklung. Pinstripes sicherte sich auch 5 Millionen Dollar an zusätzlicher Finanzierung von bestehenden Gläubigern und vergrößerte sein zukünftiges Kreditpotential.
- 18.9% year-over-year revenue growth to $30.6 million
- Food and beverage revenues increased 16.1% to $23.8 million
- Recreation revenues increased 29.7% to $6.8 million
- Implemented $10 million in annualized venue-level cost reductions
- Identified additional $4 million in annualized SG&A savings
- Secured $5 million in additional funding and upsized future loan potential
- Net loss increased to $10.0 million from $3.0 million in the prior year period
- Same-store sales decreased by 2.4%
- Operating loss widened to $7.6 million from $0.9 million in the prior year
- Venue-Level EBITDA decreased by $1.7 million to $2.2 million
- Venue-Level EBITDA margin decreased by 786 basis points to 7.2%
- Adjusted EBITDA worsened to $(3.5) million from $(1.0) million in the prior year
Insights
Pinstripes' Q1 FY2025 results reveal a mixed performance. While total revenue grew
The cost rationalization efforts, including
Investors should monitor the company's ability to improve profitability in new venues and navigate the challenging macro environment.
Pinstripes' Q1 results highlight the challenges in the experiential dining sector. The
The company's expansion strategy, with 5 venues in development and 30 potential sites, demonstrates confidence in long-term growth. However, the current macroeconomic headwinds may impact near-term performance and potentially slow the pace of new openings.
Pinstripes' focus on "connection-oriented" experiences aligns with post-pandemic trends favoring social interactions. The challenge lies in balancing growth with profitability in a volatile consumer environment. Monitoring consumer sentiment and discretionary spending trends will be important for assessing Pinstripes' future performance.
Seventeen open venues with five additional locations in development as of September 4, 2024
Secures
First Quarter Fiscal 2025 Highlights
-
Total revenue increased
18.9% to$30.6 million -
Food and beverage revenues increased
16.1% to$23.8 million -
Recreation revenues increased
29.7% to$6.8 million
-
Food and beverage revenues increased
- Same store sales decreased (2.4)% over the prior year period
-
Operating loss was
$7.6 million $1.0 million $0.9 million $2.3 million -
Net loss was
$10.0 million $3.0 million -
Venue-Level EBITDA(1) was
$2.2 million $1.7 million -
Venue-Level EBITDA margin was
7.2% , a decrease of 786 basis points from the prior year period -
Venue-Level EBITDA margin for mature venues(2) was
12.6% , a decrease of 246 basis points from the prior year period
-
Venue-Level EBITDA margin was
-
Adjusted EBITDA(1) was
$(3.5) million $(1.0) million
Dale Schwartz, Founder and CEO, stated, “Our first quarter results did not meet our expectations as we faced a challenging macro environment. Nevertheless, our team remains focused on executing on our top-line and profitability initiatives while ensuring we provide our guests with those magical moments they’ve come to expect from visiting Pinstripes.”
Schwartz continued, “We have made significant progress on rationalizing our cost structure by removing an annualized
Schwartz concluded, “Our fiscal 2024 openings continue to see the anticipated improvements in both top-line sales and profitability as they continue to mature, with all four venues seeing improvement in venue-level EBITDA relative to the fourth quarter. As we look ahead, we have five additional venues currently under development with two expected to open in fiscal 2025, and another 30 potential sites in various stages of development. Despite the current macro volatility and consumer softness, we firmly believe that our high-quality, connection-oriented dining, entertainment and event venues uniquely position us to succeed and drive long-term shareholder value.”
(1) Venue-Level EBITDA, Venue-Level EBITDA for mature venues and Adjusted EBITDA are non-GAAP measures. For reconciliations of these measures to the most directly comparable GAAP measure, see the accompanying financial tables. |
(2) Mature Venues are defined as venues open greater than 24 months. |
Development Update
The company did not open a new venue during the first quarter, with a total venue count of 17 as of July 21, 2024.
Review of First Quarter Fiscal 2025 Financial Results
Total revenues were
Food and beverage costs as a percentage of revenues were
Store labor and benefits costs as a percentage of sales were
Store occupancy costs, excluding depreciation, as a percentage of sales were
Other store operating costs, excluding depreciation, as a percentage of sales were
General and administrative expenses were
Operating loss was
Net loss was
Subsequent Events
Subsequent to the quarter-end, the Company entered into a definitive agreement with Oaktree Fund Administration, LLC and Silverview Credit Partners LP for an additional
Updated Fiscal 2025 Guidance
|
Fiscal 2025 |
Same Store Sales Growth |
Negative low single digit to Positive low single digit |
New Venue Openings |
2 venues |
Mature Store(1) Venue-Level Margin |
17 |
General & Administrative Expenses including non-cash stock comp & tax |
Approximately |
Pre-Opening Expenses |
|
Adjusted EBITDA |
|
(1) Mature stores are stores open 24 or more months |
Conference Call
A conference call and webcast to discuss Pinstripes’ financial results is scheduled for 5:00 p.m. ET today. Hosting the conference call and webcast will be Dale Schwartz, Founder and Chief Executive Officer, and Tony Querciagrossa, Chief Financial Officer.
Interested parties may listen to the conference call via telephone by dialing 201-389-0920. A telephone replay will be available shortly after the call has concluded and can be accessed by dialing 412-317-6671; the passcode is 13748427. The webcast will be available at investor.pinstripes.com under the events & presentations section and will be archived on the site shortly after the call has concluded.
About Pinstripes Holdings, Inc.
Born in the Midwest, Pinstripes’ best-in-class venues offer a combination of made-from-scratch dining, bowling and bocce and flexible private event space. From its full-service Italian-American food and beverage menu to its gaming array of bowling and bocce, Pinstripes offers multi-generational activities seven days a week. Its elegant and spacious 25,000-38,000 square foot venues can accommodate groups of 20 to 1,500 for private events, parties, and celebrations. For more information on Pinstripes, led by Founder and CEO Dale Schwartz, please visit www.pinstripes.com.
Forward-Looking Statements
Certain statements in this press release, including the statements under the section titled “Updated Fiscal 2025 Guidance,” constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. We intend such forward-looking statements to be covered by the safe harbor provisions for the forward-looking statements contained in Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical facts contained in this press release may be forward-looking statements. Such forward-looking statements are often identified by words such as “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “should,” “would,” “plan,” “predict,” “forecasted,” “projected,” “potential,” “seem,” “future,” “outlook,” and similar expressions that predict or indicate future events or trends or otherwise indicate statements that are not of historical matters, but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements and factors that may cause actual results to differ materially from current expectations include, but are not limited to: the ability of Pinstripes to recognize the anticipated benefits of Pinstripes’ recently completed business combination transaction, which may be affected by, among other things, competition, the ability of Pinstripes to grow and manage growth profitably, maintain key relationships and retain its management and key employees; risks related to the uncertainty of the projected financial information with respect to Pinstripes; risks related to Pinstripes’ current growth strategy; Pinstripes’ ability to successfully open and integrate new locations on a timely basis; risks related to the substantial indebtedness of Pinstripes; risks related to the capital intensive nature of Pinstripes’ business; the ability of Pinstripes’ to attract new customers and retain existing customers; the impact of labor shortage and inflation on Pinstripes; and other economic, business and/or competitive factors. The foregoing list of factors is not exhaustive.
Stockholders and prospective investors should carefully consider the foregoing factors and the other risks and uncertainties described in the “Risk Factors” section of the Annual Report on Form 10-K filed by Pinstripes on June 28, 2024 and other documents filed by Pinstripes from time to time with the SEC.
Stockholders and prospective investors are cautioned not to place undue reliance on these forward-looking statements, which only speak as of the date made, are not a guarantee of future performance and are subject to a number of uncertainties, risks, assumptions and other factors, many of which are outside the control of Pinstripes. Except as expressly required by the federal securities laws, Pinstripes expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the expectations of Pinstripes with respect thereto or any change in events, conditions or circumstances on which any statement is based.
Non-GAAP Measures
We prepare our financial statements in accordance with Generally Accepted Accounting Principles (“GAAP”). Within this presentation, we make reference to Venue-Level EBITDA and Adjusted EBITDA, which are non-GAAP financial measures. The Company includes these non-GAAP financial measures because management believes they are useful to investors in that they provide for greater transparency with respect to supplemental information used by management in its financial and operational decision making.
We define Adjusted EBITDA as net income (loss) as adjusted for the effects of: (i) depreciation and amortization; (ii) interest expense, net; (iii) income tax expense; (iv) costs associated with our recently completed business combination transaction and public company readiness and related expenses; (v) venue-level adjustments; (vi) gain on change in fair value of warrant liability; (vii) non-cash stock compensation expense; and (viii) Paycheck Protection Program loan forgiveness. We define Venue-Level EBITDA as income (loss) from operations as adjusted for the effects of: (i) depreciation expense; (ii) pre-opening expense; (iii) general and administrative expenses; and (iv) venue-level adjustments. We define Venue-Level EBITDA margin as Venue-Level EBITDA divided by revenue. We defined Venue-Level EBITDA margin for mature venues as Venue-Level EBITDA less income (loss) from operations for non-mature venues divided by revenue. Management uses Venue-Level EBITDA and Adjusted EBITDA to evaluate the Company’s performance and in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter. Adjusted EBITDA excludes the impact of certain non-cash charges and other items that affect the comparability of results in past quarters and which we do not believe are reflective of underlying business performance.
Accordingly, the Company believes the presentation of these non-GAAP financial measures, when used in conjunction with GAAP financial measures, is a useful financial analysis tool that can assist investors in assessing the Company’s operating performance and underlying prospects. This analysis should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. This analysis, as well as the other information in this press release, should be read in conjunction with the Company’s financial statements and footnotes contained in the documents that the Company files with the
The Company is not providing a quantitative reconciliation of the forward-looking non-GAAP financial measures presented under the heading Fiscal 2025 Guidance. In accordance with Item10(e)(1)(i)(B) of Regulation S-K, a quantitative reconciliation of a forward-looking non-GAAP financial measure is only required to the extent it is available without unreasonable efforts. The Company does not currently have sufficient data to accurately estimate the variables and individual adjustments for such reconciliation, or to quantify the probable significance of these items. The adjustments required for any such reconciliation of the Company’s forward-looking non-GAAP financial measures cannot be accurately forecast by the Company, and therefore the reconciliation has been omitted.
Pinstripes Holdings, Inc. Condensed Consolidated Balance Sheets (in thousands, except share and per share amounts) |
|||||||
|
(Unaudited) |
|
|
||||
|
July 21,
|
|
April 28,
|
||||
Assets |
|
|
|
||||
Current Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
5,029 |
|
|
$ |
13,171 |
|
Accounts receivable |
|
1,291 |
|
|
|
1,137 |
|
Inventories |
|
892 |
|
|
|
949 |
|
Prepaid expenses and other current assets |
|
2,269 |
|
|
|
2,101 |
|
Total current assets |
|
9,481 |
|
|
|
17,358 |
|
Property and equipment, net |
|
78,830 |
|
|
|
80,015 |
|
Operating lease right-of-use assets |
|
75,309 |
|
|
|
66,362 |
|
Other long-term assets |
|
2,941 |
|
|
|
3,586 |
|
Total assets |
$ |
166,561 |
|
|
$ |
167,321 |
|
Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Deficit |
|
|
|
||||
Current Liabilities |
|
|
|
||||
Accounts payable |
$ |
25,381 |
|
|
$ |
22,706 |
|
Amounts due to customers |
|
7,745 |
|
|
|
8,633 |
|
Current portion of long-term notes payable |
|
5,610 |
|
|
|
4,818 |
|
Accrued occupancy costs |
|
7,581 |
|
|
|
6,508 |
|
Other accrued liabilities |
|
7,201 |
|
|
|
6,546 |
|
Current portion of operating lease liabilities |
|
15,363 |
|
|
|
15,259 |
|
Warrant liabilities |
|
3,373 |
|
|
|
5,411 |
|
Total current liabilities |
|
72,254 |
|
|
|
69,881 |
|
Long-term notes payable |
|
73,065 |
|
|
|
70,677 |
|
Long-term accrued occupancy costs |
|
218 |
|
|
|
277 |
|
Operating lease liabilities |
|
98,330 |
|
|
|
94,256 |
|
Other long-term liabilities |
|
1,386 |
|
|
|
1,386 |
|
Total liabilities |
|
245,253 |
|
|
|
236,477 |
|
|
|
|
|
||||
Commitments and contingencies (Note 12) |
|
|
|
||||
|
|
|
|
||||
Stockholders’ deficit |
|
|
|
||||
Common stock (par value: |
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
57,096 |
|
|
|
56,623 |
|
Accumulated deficit |
|
(135,792 |
) |
|
|
(125,783 |
) |
Total stockholders’ deficit |
|
(78,692 |
) |
|
|
(69,156 |
) |
Total liabilities, redeemable convertible preferred stock, and stockholders’ deficit |
$ |
166,561 |
|
|
$ |
167,321 |
|
Pinstripes Holdings, Inc. Unaudited Condensed Consolidated Statements of Operations (in thousands, except share and per share amounts) |
|||||||
|
Twelve Weeks Ended |
||||||
|
July 21,
|
|
July 23,
|
||||
|
|
|
|
||||
Food and beverage revenues |
$ |
23,819 |
|
|
$ |
20,517 |
|
Recreation revenues |
|
6,776 |
|
|
|
5,223 |
|
Total revenue |
|
30,595 |
|
|
|
25,740 |
|
|
|
|
|
||||
Cost of food and beverage |
|
5,535 |
|
|
|
4,438 |
|
Store labor and benefits |
|
11,658 |
|
|
|
9,297 |
|
Store occupancy costs, excluding depreciation |
|
6,555 |
|
|
|
1,007 |
|
Other store operating expenses, excluding depreciation |
|
5,431 |
|
|
|
4,422 |
|
General and administrative expenses |
|
5,504 |
|
|
|
3,528 |
|
Depreciation expense |
|
2,518 |
|
|
|
1,644 |
|
Pre-opening expenses |
|
1,006 |
|
|
|
2,277 |
|
Operating loss |
|
(7,612 |
) |
|
|
(873 |
) |
Interest expense, net |
|
(4,994 |
) |
|
|
(1,692 |
) |
Gain (loss) on change in fair value of warrant liabilities and other |
|
2,675 |
|
|
|
(409 |
) |
Loss before income taxes |
|
(9,931 |
) |
|
|
(2,974 |
) |
Income tax expense |
|
75 |
|
|
|
72 |
|
Net loss |
|
(10,006 |
) |
|
|
(3,046 |
) |
Less: Cumulative unpaid dividends and change in redemption amount of redeemable convertible preferred stock |
|
— |
|
|
|
(1,557 |
) |
Net loss attributable to common stockholders |
$ |
(10,006 |
) |
|
$ |
(4,603 |
) |
|
|
|
|
||||
Basic loss per share |
$ |
(0.23 |
) |
|
$ |
(0.38 |
) |
Diluted loss per share |
$ |
(0.23 |
) |
|
$ |
(0.38 |
) |
Weighted average shares outstanding, basic |
|
42,587,785 |
|
|
|
12,122,394 |
|
Weighted average shares outstanding, diluted |
|
42,587,785 |
|
|
|
12,122,394 |
|
Pinstripes Holdings, Inc. Unaudited Condensed Consolidated Statements of Cash Flows (in thousands) |
|||||||
|
Twelve Weeks Ended |
||||||
|
July 21, 2024 |
|
July 23, 2023 |
||||
Cash flows from operating activities |
|
|
|
||||
Net loss |
$ |
(10,006 |
) |
|
$ |
(3,046 |
) |
Adjustments to reconcile net loss to net cash used in operating activities |
|||||||
Gain on modification of operating leases |
|
— |
|
|
|
(3,281 |
) |
Depreciation expense |
|
2,518 |
|
|
|
1,644 |
|
Non-cash operating lease expense |
|
1,598 |
|
|
|
1,325 |
|
Paid-in-kind interest |
|
2,486 |
|
|
|
— |
|
Operating lease tenant allowances |
|
(521 |
) |
|
|
1,610 |
|
Stock-based compensation |
|
546 |
|
|
|
141 |
|
(Gain) loss on change in fair value of warrant liabilities and other |
|
(2,675 |
) |
|
|
409 |
|
Interest on finance lease obligation |
|
6 |
|
|
|
— |
|
Amortization of debt issuance costs |
|
546 |
|
|
|
451 |
|
(Increase) decrease in operating assets |
|
|
|
||||
Accounts receivable |
|
(154 |
) |
|
|
389 |
|
Inventories |
|
57 |
|
|
|
— |
|
Prepaid expenses and other current assets |
|
(169 |
) |
|
|
(58 |
) |
Operating right-of-use asset |
|
(3,822 |
) |
|
|
— |
|
Other long-term assets |
|
645 |
|
|
|
(50 |
) |
(Decrease) increase in operating liabilities |
|
|
|
||||
Accounts payable |
|
4,377 |
|
|
|
(762 |
) |
Amounts due to customers |
|
(888 |
) |
|
|
(341 |
) |
Accrued occupancy costs |
|
1,013 |
|
|
|
(2,764 |
) |
Other accrued liabilities |
|
1,191 |
|
|
|
1,711 |
|
Operating lease liabilities |
|
(2,545 |
) |
|
|
(2,697 |
) |
Net cash (used in) operating activities |
|
(5,797 |
) |
|
|
(5,319 |
) |
Cash flows from investing activities |
|
|
|
||||
Purchase of property and equipment |
|
(2,128 |
) |
|
|
(5,244 |
) |
Net cash (used in) investing activities |
|
(2,128 |
) |
|
|
(5,244 |
) |
Cash flows from financing activities |
|
|
|
||||
Proceeds from issuance of redeemable convertible preferred stock, net |
|
— |
|
|
|
19,886 |
|
Principal payments on finance lease obligation |
|
(18 |
) |
|
|
— |
|
Principal payments on long-term notes payable |
|
(225 |
) |
|
|
(138 |
) |
Debt issuance costs |
|
26 |
|
|
|
— |
|
Net cash provided by (used in) financing activities |
|
(217 |
) |
|
|
19,748 |
|
Net change in cash and cash equivalents |
|
(8,142 |
) |
|
|
9,185 |
|
Cash and cash equivalents, beginning of period |
|
13,171 |
|
|
|
8,436 |
|
Cash and cash equivalents, end of period |
$ |
5,029 |
|
|
$ |
17,621 |
|
|
|
|
|
||||
Supplemental disclosures of cash flow information |
|
|
|
||||
Cash paid for interest |
$ |
4,368 |
|
|
$ |
1,148 |
|
Supplemental disclosures of non-cash operating, investing and financing activities |
|||||||
Transaction costs incurred in connection with the registration statements but not yet paid |
$ |
100 |
|
|
$ |
— |
|
Operating lease rent abatement |
$ |
— |
|
|
$ |
3,214 |
|
Right-of-use assets obtained in exchange for lease liabilities |
$ |
6,723 |
|
|
$ |
(63 |
) |
Non-cash finance obligation |
$ |
360 |
|
|
$ |
— |
|
Non-cash capital expenditures included in accounts payable |
$ |
1,677 |
|
|
$ |
2,710 |
|
Change in the redemption amount of the redeemable convertible preferred stock |
$ |
— |
|
|
$ |
1,423 |
|
Accretion of cumulative dividends on Series I redeemable convertible preferred stock |
$ |
— |
|
|
$ |
134 |
|
Pinstripes Holdings, Inc. Reconciliation of Net Loss to Non-GAAP Adjusted EBITDA (in thousands) |
|||||||
|
Twelve Weeks Ended |
||||||
|
July 21,
|
|
July 23,
|
||||
Net Loss |
$ |
(10,006 |
) |
|
$ |
(3,046 |
) |
Depreciation expense |
|
2,518 |
|
|
|
1,644 |
|
Interest expense, net |
|
4,994 |
|
|
|
1,692 |
|
Income tax expense |
|
75 |
|
|
|
72 |
|
Reported EBITDA |
$ |
(2,419 |
) |
|
$ |
362 |
|
M&A, public company readiness and other related expenses1 |
|
247 |
|
|
|
832 |
|
Venue-level adjustments2 |
|
772 |
|
|
|
(2,712 |
) |
Gain on change in fair value of warrant liabilities and other |
|
(2,675 |
) |
|
|
409 |
|
Non-cash stock comp |
|
546 |
|
|
|
141 |
|
Adjusted EBITDA |
$ |
(3,529 |
) |
|
$ |
(968 |
) |
Adjusted EBITDA Margin |
|
(11.5 |
)% |
|
|
(3.8 |
)% |
1 Primarily represents legal and audit-related costs associated with pursuing becoming a public entity and other related expenses |
|||||||
2 Represents adjustment to reflect non-cash gains or losses on modifications of venue leases and other related venue expenses |
|||||||
Pinstripes Holdings, Inc. Reconciliation of Loss from Operations to Non-GAAP Venue-Level EBITDA (in thousands) |
|||||||
|
Twelve Weeks Ended |
||||||
|
July 21,
|
|
July 23,
|
||||
Loss from Operations |
$ |
(7,612 |
) |
|
$ |
(873 |
) |
Loss from Operating Margin |
|
(24.9 |
)% |
|
|
(3.4 |
)% |
Depreciation expense |
|
2,518 |
|
|
|
1,644 |
|
Pre-opening expenses |
|
1,006 |
|
|
|
2,277 |
|
General and administrative expenses |
|
5,504 |
|
|
|
3,528 |
|
Venue-Level adjustments1 |
|
772 |
|
|
|
(2,712 |
) |
Venue-Level EBITDA |
$ |
2,188 |
|
|
$ |
3,864 |
|
Venue-Level EBITDA Margin |
|
7.2 |
% |
|
|
15.0 |
% |
1 Represents adjustment to reflect non-cash gains or losses on restructure of venue leases, impairment loss, other related venue expenses |
|||||||
Pinstripes Holdings, Inc. Reconciliation of Loss from Operations to Non-GAAP Venue-Level EBITDA Mature Venues (in thousands) |
|||||||
|
Twelve Weeks ended |
||||||
|
July 21,
|
|
July 23,
|
||||
Loss from Operations |
$ |
(7,612 |
) |
|
$ |
(873 |
) |
Loss from Operating Margin |
|
(24.9 |
)% |
|
|
(3.4 |
)% |
Depreciation expense |
|
2,518 |
|
|
|
1,644 |
|
Pre-opening expenses |
|
1,006 |
|
|
|
2,277 |
|
General and administrative expenses |
|
5,504 |
|
|
|
3,528 |
|
Venue-Level adjustments1 |
|
772 |
|
|
|
(2,712 |
) |
Non-Mature Loss |
|
966 |
|
|
|
— |
|
Venue-Level EBITDA Mature Venues |
$ |
3,154 |
|
|
$ |
3,864 |
|
Venue-Level EBITDA Margin Mature Venues |
|
12.6 |
% |
|
|
15.0 |
% |
1 Represents adjustment to reflect non-cash gains or losses on restructure of venue leases, impairment loss, other related venue expenses |
|||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20240904932945/en/
Investor Relations:
Jeff Priester
332-242-4370
Investor@pinstripes.com
Media:
ICR for Pinstripes
PinstripesPR@icrinc.com
Source: Pinstripes, Inc.
FAQ
What was Pinstripes' (PNST) revenue growth in Q1 fiscal 2025?
How did Pinstripes' (PNST) same-store sales perform in Q1 fiscal 2025?
What cost-saving measures is Pinstripes (PNST) implementing?
How many venues does Pinstripes (PNST) currently operate?
What additional funding did Pinstripes (PNST) secure after Q1 fiscal 2025?
